{"text_format":"1","workbook":"xlsx","n_sheets":57,"sheets":["Cover","TOC","Init","EE","ShapingFactors","I_TRL","I_CSP","I_CDQ","I_NLSL","I_ER","I_ER_other","I_NR","I_SuperPeak","T1SFCO","RT1SC","AART1SC","TOCA","AboveHWM","RemainingAboveHWM","AboveHWM_PNGC","TRL","NLSL","Existing","New Resources_Spec","New Resources_UnSpec","New Resources","Tier2","Tier2_STR","Tier2_LGR","Tier2_Vintage","PNGC T2 Allocation","SystemShape","Tier1 Before Block Adj","Tier1","SliceResource","LoadShp","CSP","CDQ","SuperPeak","Demand","SliceLF","LDD","T2Remarketing","NRRemarketing","Customer NR","RAMMarket","RAMOutput","RAMExport-TRM","RAMExport-Loads","REP_Template","RevSim_TRM_Template","RevSim_Loads_Template","CustomerSummary","VBARSAnnualExport","VBARSMonthlyExport","RHWM Augmentation","CustomerProducts"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":14,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":7,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":20,"n_cols":13,"rows_kept":20,"cut":false,"hidden":false,"merged":[[5,1,5,13]]}
[" "]
[null,"TRMbd_BP2024.xlsm"]
[null,"Home / Contents"]
[]
[null,"Purpose of this Workbook:"]
[null,"This workbook computes TRM billing determinants used for rate making and as a data feed to Contracts and Billing.  Input data is provided from the RAM Data Inputs workbook, with outputs to RAM presented in the \"RAM Export\" sheet.  All user modification should be done in the RAM inputs sheet; inputs to the TRM billing determinants are entered as values in this workbook, with no modification to assumptions; that is, settings in this workbook should not be altered. Annual Billing Determinants for Composite, Nonslice and Tier 2 customer charges and included on the TOCA sheet.  Subsequent sheets compute Load Shaping and Demand charges by customer for the two-year rate period.  This model is fundamentally 2-year monthly/diurnal, but can be accessed iteratively through use of macros for extended forecasts at the user's discretion."]
[]
[null,"Legend:"]
[]
[null,"Tab Colors",null,null,null,null,"Font Colors",null,null,null,"Hyperlink Types"]
[]
[null,"Blue Tab",null,"Cover Sheet",null,null,"Blue Font","Constant Values",null,null,"Cover Hyperlink",null,"Cover Page"]
[null,"Green Tab",null,"Table of Contents",null,null,"Black Font","Calculated Values",null,null,"TOC Hyperlink",null,"TOC"]
[null,"Grey Tabs",null,"Base Case Sheets",null,null,"Plum Font","Hyperlinks",null,null,"Sheet Top Hyperlink",null,"é"]
[null,"Rose Tabs",null,"Assumption Sheets",null,null,"Red Font","Errors"]
[null,"Tan Tabs",null,"Output Sheets",null,null,"Black/Yellow","Work in Progress"]
[null,"Teal Tabs",null,"Lookup Sheets",null,null,"Black/Gold","Modifiable Assumptions"]
[null,"Reb Tabs",null,"Log/Error Sheet",null,null,"White/Grey","Locked Data"]
[null,"Blue Tabs",null,"Spreadsheet Input"]
[null,"Black Tabs",null,"Locked Data Sheet"]

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

{"sheet":"Init","index":2,"n_rows":256,"n_cols":194,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Initiation Sheet"]
["TOC"]
[null,"Input Parameters",null,null,"Monthly Hours",null,null,null,null,null,null,null,"Annual Hours",null,null,null,"Preference Customer Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"+CH3+1","v":10},{"$f":"+CI3+1","v":11},{"$f":"+CJ3+1","v":12},13,14,15,16,17,18,19,{"$f":"+CR3+1","v":20},{"$f":"+CS3+1","v":21},{"$f":"+CT3+1","v":22},{"$f":"+CU3+1","v":23},{"$f":"+CV3+1","v":24},{"$f":"+CW3+1","v":25},{"$f":"+CX3+1","v":26},null,null,22,{"$f":"+DB3+1","v":23},24,25,26,27,28,{"$f":"+DH3+1","v":29},{"$f":"+DI3+1","v":30},{"$f":"+DJ3+1","v":31},{"$f":"+DK3+1","v":32},{"$f":"+DL3+1","v":33},{"$f":"+DM3+1","v":34},{"$f":"+DN3+1","v":35},{"$f":"+DO3+1","v":36},{"$f":"+DP3+1","v":37},{"$f":"+DQ3+1","v":38},{"$f":"+DR3+1","v":39},null,null,35,{"$f":"+DV3+1","v":36},{"$f":"+DW3+1","v":37},38,39,40,41,42,43,44,45,{"$f":"+EF3+1","v":46},{"$f":"+EG3+1","v":47},{"$f":"+EH3+1","v":48},{"$f":"+EI3+1","v":49},{"$f":"+EJ3+1","v":50},{"$f":"+EK3+1","v":51},{"$f":"+EL3+1","v":52}]
[null,null,null,null,"FiscalID","Cal Date","HLH","LLH","Total","HLH%","LLH%",null,"year","days","hours",null,"BESID","AccountName","Slice Block or Block","PNGC","Initial CHWM","RHWM Aug 2016","RHWM Aug 2018","RHWM Aug 2020","RHWM Aug 2022","RHWM Aug 2024","RHWM Aug 2026","RHWM Aug 2028","RHWM Aug 2030","RHWM Aug 2032","RHWM Aug 2034","Initial Slice%","60-40","RHWM 2016","RHWM 2018","RHWM 2020","RHWM 2022","RHWM 2024","RHWM 2026","RHWM 2028","RHWM 2030","RHWM 2032","RHWM 2034","TRL - NLSL - Existing Resource 2016","TRL - NLSL - Existing Resource 2017","TRL - NLSL - Existing Resource 2018","TRL - NLSL - Existing Resource 2019","TRL - NLSL - Existing Resource 2020","TRL - NLSL - Existing Resource 2021","TRL - NLSL - Existing Resource 2022","TRL - NLSL - Existing Resource 2023","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource 2026","TRL - NLSL - Existing Resource 2027","TRL - NLSL - Existing Resource 2028","TRL - NLSL - Existing Resource 2029","TRL - NLSL - Existing Resource 2030","TRL - NLSL - Existing Resource 2031","TRL - NLSL - Existing Resource 2032","TRL - NLSL - Existing Resource 2033","TRL - NLSL - Existing Resource 2034","TRL - NLSL - Existing Resource 2035","Above RHWM 2016","Above RHWM 2017","Above RHWM 2018","Above RHWM 2019","Above RHWM 2020","Above RHWM 2021","Above RHWM 2022","Above RHWM 2023","Above RHWM 2024","Above RHWM 2025","Above RHWM 2026","Above RHWM 2027","Above RHWM 2028","Above RHWM 2029","Above RHWM 2030","Above RHWM 2031","Above RHWM 2032","Above RHWM 2033","Above RHWM 2034","Above RHWM 2035","Election 2016","Election 2017","Election 2018","Election 2019","Election 2020","Election 2021","Election 2022","Election 2023","Election 2024","Election 2025","Election 2026","Election 2027","Election 2028","Election 2029","Election 2030","Election 2031","Election 2032","Election 2033","Election 2034","Election 2035","Amount 2016","Amount 2017","Amount 2018","Amount 2019","Amount 2020","Amount 2021","Amount 2022","Amount 2023","Amount 2024","Amount 2025","Amount 2026","Amount 2027","Amount 2028","Amount 2029","Amount 2030","Amount 2031","Amount 2032","Amount 2033","Amount 2034","Amount 2035","Type 2016","Type 2017","Type 2018","Type 2019","Type 2020","Type 2021","Type 2022","Type 2023","Type 2024","Type 2025","Type 2026","Type 2027","Type 2028","Type 2029","Type 2030","Type 2031","Type 2032","Type 2033","Type 2034","Type 2035","Vintage 2014 for 2016","Vintage 2014 for 2017","Vintage 2014 for 2018","Vintage 2014 for 2019","Vintage 2016 for 2016","Vintage 2016 for 2017","Vintage 2016 for 2018","Vintage 2016 for 2019","Total Vintage 2016","Total Vintage 2017","Total Vintage 2018","Total Vintage 2019","Total Vintage 2020","Total Vintage 2021","Total Vintage 2022","Total Vintage 2023","Total Vintage 2024","Total Vintage 2025","Total Vintage 2026","Total Vintage 2027","Total Vintage 2028","Total Vintage 2029","Total Vintage 2030","Total Vintage 2031","Total Vintage 2032","Total Vintage 2033","Total Vintage 2034","Total Vintage 2035","Rounddown","Eligible LDD","IRD Loads","T1 Percentage 2016","T1 Percentage 2017","T1 Percentage 2018","T1 Percentage 2019","T1 Percentage 2020","T1 Percentage 2021","T1 Percentage 2022","T1 Percentage 2023","T1 Percentage 2024","T1 Percentage 2025","T1 Percentage 2026","T1 Percentage 2027","T1 Percentage 2028","T1 Percentage 2029","T1 Percentage 2030","T1 Percentage 2031","T1 Percentage 2032","T1 Percentage 2033","T1 Percentage 2034","T1 Percentage 2035"]
[null,null,null,null,"2015_1","2014-10-01",432,312,744,0.58064516129032262,0.41935483870967744,null,2009,365,8760,null,10005,"Alder Mutual",0,0,0.55600000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0.54200000000000004,0.53900000000000003,0.54500000000000004,0.52300000000000002,0.54800000000000004,0,0,0,0,0,0.53800000000000003,0.54200000000000004,0.53100000000000003,0.53500000000000003,0.54400000000000004,0.54500000000000004,0.623,0.63100000000000001,0.68,0.68899999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.108,0.13200000000000001,0.14099999999999999,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR5","v":1},1,1,1,1,{"$f":"+CW5","v":1},{"$f":"+CX5","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL5","v":0},0,0,0,0,{"$f":"+DQ5","v":0},{"$f":"+DR5","v":0},"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF5","v":"LGR"},"LGR","LGR","LGR","LGR",{"$f":"+EK5","v":"LGR"},{"$f":"+EL5","v":"LGR"},0,0,0,0,0,0,0,0,{"$f":"+EN5+ER5","v":0},{"$f":"+EO5+ES5","v":0},{"$f":"+EP5+ET5","v":0},{"$f":"+EQ5+EU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0,0.99929825486009349,1,1,0.99953858317757005,0.9994434352941175,1,0.83907136179775299,0.82843337305863718,0.80605459411764702,0.79552557910014521,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_2","2014-11-01",384,337,721,0.53259361997226073,0.46740638002773927,null,2010,365,8760,null,10015,"Asotin County PUD #1",0,0,0.58199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0.56799999999999995,0.56399999999999995,0.56999999999999995,0.54700000000000004,0.57299999999999995,0,0,0,0,0,0.59099999999999997,0.59699999999999998,0.61799999999999999,0.621,0.66700000000000004,0.67,0.63,0.63400000000000001,0.58199999999999996,0.58299999999999996,0,0,0,0,0,0,0,0,0,0,2.3E-2,2.9000000000000001E-2,5.3999999999999999E-2,5.7000000000000002E-2,9.7000000000000003E-2,0.1,8.3000000000000004E-2,8.6999999999999994E-2,8.9999999999999993E-3,0.01,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR6","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL6","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF6","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,{"$f":"+EN6+ER6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9609300996621355,0.95117126390101758,0.91249432880258885,0.9080861436392913,0.85410483238380819,0.85028048238805976,0.86824182666666661,0.8627639602523659,0.98425928092783521,0.98257101457976004,0,0,0,0,0,0,0,0,0,0]
[null,"Loss Percent Assumption",3.2098255753949978E-2,null,"2015_3","2014-12-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2011,365,8760,null,10024,"Benton County PUD #1",0,0,203.92,0,0,0,0,0,0,0,0,0,0,0,0,199.61699999999999,198.04900000000001,200.214,192.001,200.923,0,0,0,0,0,204.386,206.55,209.20599999999999,209.93899999999999,205.66900000000001,206.52,209.048,209.06299999999999,211.167,212.387,0,0,0,0,0,0,0,0,0,0,4.7690000000000001,6.9329999999999998,10.856999999999999,11.59,5.4550000000000001,6.306,17.047000000000001,17.062000000000001,10.244,11.464,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,3,3,3,3,3,{"$f":"+CR7","v":3},3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,"STR","STR","STR","STR","STR",{"$f":"+EF7","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312239.2,0.97677221777954704,0.96658105508952685,0.94833060638953004,0.94503395018258729,0.97359488218716572,0.9696009232902203,0.91719110793743786,0.91712558867093386,0.95169893258363381,0.94625593333989666,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_4","2015-01-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2012,366,8784,null,10025,"Benton REA",0,0,60.548999999999999,0,0,0,0,0,0,0,0,0,0,0,0,66.081000000000003,58.701999999999998,59.343000000000004,56.908999999999999,59.658999999999999,0,0,0,0,0,69.528000000000006,70.504000000000005,64.710999999999999,65.775000000000006,66.507999999999996,67.372,66.665999999999997,67.355000000000004,64.823999999999998,65.037000000000006,0,0,0,0,0,0,0,0,0,0,3.4470000000000001,4.423,7.5789999999999997,8.6430000000000007,7.165,8.0289999999999999,9.7569999999999997,10.446,5.165,5.3780000000000001,0,0,0,0,0,0,0,0,0,0,3,3,3,3,1,1,1,1,1,1,1,1,1,{"$f":"+CR8","v":1},1,1,1,1,1,1,10,11,12,14,0,0,0,0,0,0,0,0,0,{"$f":"+DL8","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF8","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,5.5000000000000007E-2,82900.857000000004,0.95042152231614863,0.93726950226929628,0.89652148333310555,0.88368387000605586,0.892269762675167,0.88082701086504789,0.85363994887948891,0.84490774006384084,0.92032734480285083,0.91731321862170756,0,0,0,0,0,0,0,0,0,0]
[null,"Base Year",2024,null,"2015_5","2015-02-01",384,288,672,0.5714285714285714,0.42857142857142855,null,2013,365,8760,null,10027,"Big Bend Elec Coop",0,0,62.106999999999999,0,0,0,0,0,0,0,0,0,0,0,0,60.597000000000001,60.212000000000003,60.87,58.372999999999998,61.194000000000003,0,0,0,0,0,60.704000000000001,61.23,63.741,64.450999999999993,65.198999999999998,65.771000000000001,66.27,66.585999999999999,67.790999999999997,68.215999999999994,0,0,0,0,0,0,0,0,0,0,0.107,0.63300000000000001,3.5289999999999999,4.2389999999999999,4.3289999999999997,4.9009999999999998,7.8970000000000002,8.2129999999999992,6.5970000000000004,7.0220000000000002,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"+CR9","v":3},3,3,3,3,3,3,4.5199999999999996,5.57,6.45,7.35,24,25,25,26,27,0,0,0,0,{"$f":"+DL9","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF9","v":"STR"},"STR","STR","STR","STR","STR","STR",1,1,1,1,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,7.0000000000000007E-2,209669.54,0.99823232184001098,0.98966156142815598,0.94463241587047586,0.9342262310902858,0.93360644004969406,0.9254870122820088,0.88083967524671802,0.87665943709788852,0.90268869044563449,0.89706475041046096,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_6","2015-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,2014,365,8760,null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,0,0,0,0,0,0,0,0,0,0,0,0,17.443999999999999,17.332999999999998,17.523,16.803999999999998,17.616,0,0,0,0,0,19.667000000000002,19.873999999999999,20.024000000000001,20.024000000000001,21.166,21.178000000000001,21.914000000000001,22.349,21.678999999999998,21.673999999999999,0,0,0,0,0,0,0,0,0,0,2.2229999999999999,2.4300000000000002,2.6909999999999998,2.6909999999999998,3.6429999999999998,3.6549999999999998,5.1100000000000003,5.5449999999999999,4.0629999999999997,4.0579999999999998,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"+CR10","v":6},6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL10","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF10","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,6.5000000000000002E-2,0,0.88694836270415778,0.87772773737871179,0.86560860201757872,0.86560860201757872,0.82786757932533317,0.82739848824251583,0.76680877637583289,0.75188364246722461,0.81258509663729894,0.81277255282827354,0,0,0,0,0,0,0,0,0,0]
[null,"Base Month",10,null,"2015_7","2015-04-01",416,304,720,0.57777777777777772,0.42222222222222222,null,2015,365,8760,null,10044,"Canby, City of",0,0,20.611999999999998,0,0,0,0,0,0,0,0,0,0,0,0,20.111000000000001,19.983000000000001,20.202000000000002,19.373000000000001,20.309000000000001,0,0,0,0,0,21.792000000000002,21.96,20.635000000000002,20.731000000000002,20.77,20.893000000000001,21.998000000000001,22.09,23.850999999999999,24.05,0,0,0,0,0,0,0,0,0,0,1.681,1.849,0.65200000000000002,0.748,0.56799999999999995,0.69099999999999995,2.625,2.7170000000000001,3.5419999999999998,3.7410000000000001,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR11","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL11","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF11","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.9228727893473182,0.91581192210686602,0.96840803878846604,0.96392358691814173,0.97264294948483376,0.96691686501699114,0.88067528175743237,0.87700746256677231,0.85150699696029508,0.84446126338877325,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"DATE((C9-1),C11,1)","v":"2023-10-01"},null,"2015_8","2015-05-01",400,344,744,0.5376344086021505,0.46236559139784944,null,2016,366,8784,null,10046,"Central Electric Coop",0,1,83.072000000000003,0,0,0,0,0,0,0,0,0,0,0,0,81.052000000000007,80.537000000000006,81.418000000000006,78.078000000000003,81.850999999999999,0,0,0,0,0,82.298000000000002,82.947000000000003,82.606999999999999,82.966999999999999,90.593999999999994,92.031000000000006,95.831999999999994,97.424000000000007,98.879000000000005,100.60599999999999,0,0,0,0,0,0,0,0,0,0,1.246,1.895,2.0699999999999998,2.4300000000000002,9.1760000000000002,10.613,17.754000000000001,19.346,17.027999999999999,18.754999999999999,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"+CR12","v":6},6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL12","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF12","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,6.5000000000000002E-2,41085.457000000002,0.98486394571519387,0.97715709690767716,0.97494516939484543,0.97071480960140777,0.8987163475197032,0.88468351737132034,0.81473588143313302,0.80142232909242073,0.82778931781773679,0.81357950774804688,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_9","2015-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,2017,365,8760,null,10047,"Central Lincoln PUD",0,0,159.01,0,0,0,0,0,0,0,0,0,0,0,0,155.14400000000001,154.15799999999999,155.84299999999999,149.44999999999999,156.673,0,0,0,0,0,153.10400000000001,153.501,152.864,153.239,154.20099999999999,154.536,153.65600000000001,154.036,152.31299999999999,152.465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2060000000000004,4.5860000000000003,0,0,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"+CR13","v":3},3,3,3,3,3,3,0,0,0,1,9,9,9,9,10,0,0,0,0,{"$f":"+DL13","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF13","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,1,0.99999766261772727,0.99999803610137095,0.99999818241178806,0.99999794113916252,0.99999839353936948,0.97262824901338063,0.97022881813602024,0.99999993557345734,0.99999903279113245,0,0,0,0,0,0,0,0,0,0]
[null,"RHWM Lock","Yes",null,"2015_10","2015-07-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2018,365,8760,null,10055,"Albion, City of",0,0,0.40400000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0.39400000000000002,0.39200000000000002,0.39600000000000002,0.38,0.39800000000000002,0,0,0,0,0,0.40200000000000002,0.40500000000000003,0.39100000000000001,0.39200000000000002,0.38500000000000001,0.38500000000000001,0.38600000000000001,0.38600000000000001,0.39100000000000001,0.39,0,0,0,0,0,0,0,0,0,0,8.0000000000000002E-3,1.0999999999999999E-2,0,0,0,0,6.0000000000000001E-3,6.0000000000000001E-3,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR14","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL14","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF14","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98073347325164018,0.97340307063616582,0.99998677698209715,0.99920743469387752,0.99985261714285711,0.99985261714285711,0.98427628911917109,0.98427628911917109,1,0.99973781538461537,0,0,0,0,0,0,0,0,0,0]
[null,"VBARS Study ID",312,null,"2015_11","2015-08-01",416,328,744,0.55913978494623651,0.44086021505376344,null,2019,365,8760,null,10057,"Ashland, City of",0,0,21.382999999999999,0,0,0,0,0,0,0,0,0,0,0,0,20.863,20.731000000000002,20.957000000000001,20.097000000000001,21.068999999999999,0,0,0,0,0,20.876000000000001,20.984000000000002,20.832000000000001,20.878,19.991,19.984000000000002,19.975999999999999,19.975999999999999,19.994,19.989999999999998,0,0,0,0,0,0,0,0,0,0,1.2999999999999999E-2,0.121,0.10100000000000001,0.14699999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,3,3,3,3,{"$f":"+CR15","v":3},3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL15","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF15","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99934460136510617,0.99427729732386305,0.99519103356836602,0.99301482195284274,1,1,0.99999994926989177,0.99999994926989177,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2015_12","2015-09-01",400,320,720,0.55555555555555558,0.44444444444444442,null,2020,366,8784,null,10059,"Bandon, City of",0,0,7.7530000000000001,0,0,0,0,0,0,0,0,0,0,0,0,7.5650000000000004,7.516,7.5990000000000002,7.2869999999999999,7.6390000000000002,0,0,0,0,0,7.5549999999999997,7.5940000000000003,7.4660000000000002,7.484,7.4640000000000004,7.4790000000000001,7.649,7.6680000000000001,7.6040000000000001,7.5990000000000002,0,0,0,0,0,0,0,0,0,0,0,2.9000000000000001E-2,0,0,0,0,0.36199999999999999,0.38100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR16","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL16","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF16","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0.9961994070133886,0.99996108357889091,0.99996873992517354,1,0.99999972274368232,0.95263688459929408,0.95027641240219096,0.99996218076012611,0.99996947848401108,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2018_1","2017-10-01",416,328,744,0.55913978494623651,0.44086021505376344,null,null,null,null,null,10097,"Troy, City of",0,0,2.0680000000000001,0,0,0,0,0,0,0,0,0,0,0,0,2.0179999999999998,2.0049999999999999,2.0270000000000001,1.944,2.0379999999999998,0,0,0,0,0,2.17,2.2000000000000002,2.0059999999999998,2.0110000000000001,2.0110000000000001,2.0209999999999999,2.0259999999999998,2.0310000000000001,1.9970000000000001,2,0,0,0,0,0,0,0,0,0,0,0.152,0.182,1E-3,6.0000000000000001E-3,0,0,8.2000000000000003E-2,8.6999999999999994E-2,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR41","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL41","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF41","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92986015226400642,0.91731791721261946,0.99949004995014967,0.99700499264047737,1,0.99997630004948046,0.95958203721618973,0.95721969837518472,0.99990650250375546,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2019_6","2019-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,null,null,null,null,10157,"Emerald PUD",1,0,50.703000000000003,0,0,0,0,0,0,0,0,0,0,3.7341000000000002E-3,0,49.47,49.155999999999999,49.692999999999998,47.655000000000001,49.957999999999998,0,0,0,0,0,51.183,51.764000000000003,50.360999999999997,50.804000000000002,52.180999999999997,52.604999999999997,50.107999999999997,50.284999999999997,54.767000000000003,55.835999999999999,0,0,0,0,0,0,0,0,0,0,1.7130000000000001,2.294,1.2050000000000001,1.6479999999999999,2.488,2.9119999999999999,2.4529999999999998,2.63,4.8090000000000002,5.8780000000000001,0,0,0,0,0,0,0,0,0,0,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"+CR58","v":4},4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+EF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4999999999999993E-2,0,0.96811805031796483,0.95776736778374771,0.97723142076356073,0.96911728436264122,0.95453769875207828,0.94719880317656024,0.95341596508916204,0.95022191152856117,0.91609414261039479,0.89931948226428016,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2020_11","2020-08-01",416,328,744,0.55913978494623651,0.44086021505376344,null,null,null,null,null,10230,"Kittitas County PUD #1",0,0,9.8469999999999995,0,0,0,0,0,0,0,0,0,0,0,0,9.6080000000000005,9.5470000000000006,9.6509999999999998,9.2550000000000008,9.702,0,0,0,0,0,10.476000000000001,10.566000000000001,10.186,10.242000000000001,12.071,12.134,12.29,12.353,12.337999999999999,12.471,0,0,0,0,0,0,0,0,0,0,0.86799999999999999,0.95799999999999996,0.63900000000000001,0.69499999999999995,2.42,2.4830000000000001,3.0350000000000001,3.0979999999999999,2.6360000000000001,2.7690000000000001,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,3,3,3,3,{"$f":"+CR75","v":3},3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL75","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF75","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,7.0000000000000007E-2,0,0.92421335592047182,0.91700063763283124,0.94276959836975982,0.93806415295900158,0.81457183639567843,0.8106586119261856,0.77129492314242654,0.76765046351908794,0.80210512530970779,0.79415940554605602,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2022_4","2022-01-01",400,344,744,0.5376344086021505,0.46236559139784944,null,null,null,null,null,10279,"Northern Wasco County PUD",0,0,65.730999999999995,0,0,0,0,0,0,0,0,0,0,0,0,64.132999999999996,63.725000000000001,64.421999999999997,61.779000000000003,64.765000000000001,0,0,0,0,0,79.31,86.334000000000003,71.456000000000003,75.614000000000004,84.37,91.027000000000001,69.447000000000003,70.869,77.626999999999995,77.593000000000004,0,0,0,0,0,0,0,0,0,0,15.177,22.201000000000001,7.7309999999999999,11.888999999999999,19.948,26.605,7.6680000000000001,9.09,12.861999999999995,12.828000000000003,0,0,0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"+CR92","v":3},3,3,3,3,3,3,15,22,22,22,25,26,35,42,48,50,55,60,65,{"$f":"+DL92","v":65},65,65,65,65,65,65,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF92","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0.81871225660081537,0.75533773053246234,0.89809138427893498,0.85142358483591196,0.77529484147564054,0.72121008427031053,0.89617132319129067,0.87924153931688653,0.8432038719219328,0.84355159361318077,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2023_9","2023-06-01",416,304,720,0.57777777777777772,0.42222222222222222,null,null,null,null,null,10352,"Skamania County PUD #1",0,0,16.143999999999998,0,0,0,0,0,0,0,0,0,0,0,0,15.750999999999999,15.651,15.821999999999999,15.173,15.907,0,0,0,0,0,15.379,15.46,15.247999999999999,15.278,15.319000000000001,15.339,15.302,15.302,15.885,15.917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.129,0.129,0,9.9999999999997868E-3,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"+CR109","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL109","v":0},0,0,0,0,0,0,"LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR","LGR",{"$f":"+EF109","v":"LGR"},"LGR","LGR","LGR","LGR","LGR","LGR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9999999999999996E-2,0,0.99998511117098066,1,1,0.99999782140332494,1,0.99998203293565413,0.99156809643183896,0.99156809643183896,0.99998750698772421,0.99935276622479119,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2025_2","2024-11-01",400,321,721,0.55478502080443826,0.44521497919556174,null,null,null,null,null,10436,"Vigilante Elec Coop",0,0,19.437999999999999,0,0,0,0,0,0,0,0,0,0,0,0,18.965,18.844999999999999,19.050999999999998,18.268999999999998,19.152000000000001,0,0,0,0,0,19.931999999999999,20.190999999999999,20.138000000000002,20.344000000000001,21.093,21.324000000000002,21.231000000000002,21.427,24.898,25.148,0,0,0,0,0,0,0,0,0,0,0.96699999999999997,1.226,1.2929999999999999,1.4990000000000001,2.0419999999999998,2.2730000000000001,2.9620000000000002,3.1579999999999999,5.7460000000000004,5.9960000000000004,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,3,3,3,3,{"$f":"+CR126","v":3},3,3,3,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL126","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF126","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,7.0000000000000007E-2,38863.257999999994,0.95148016820763814,0.93927517723410625,0.93578506410765705,0.9263094583661029,0.90319911796330521,0.89341488441193007,0.86048728783382789,0.85261612022214961,0.76923103050445807,0.76158399067520266,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2025_6","2025-03-01",416,327,743,0.55989232839838488,0.44010767160161507,null,null,null,null,null,10448,"West Oregon Elec Coop",0,1,8.6079999999999988,0,0,0,0,0,0,0,0,0,0,0,0,8.3989999999999991,8.3450000000000006,8.4369999999999994,8.09,8.4809999999999999,0,0,0,0,0,8.2799999999999994,8.2789999999999999,8.1519999999999992,8.1519999999999992,8.1359999999999992,8.1310000000000002,8.2560000000000002,8.2560000000000002,8.2409999999999997,8.2360000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16600000000000001,0.16600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"+CR130","v":6},6,6,6,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DL130","v":0},0,0,0,0,0,0,"STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR","STR",{"$f":"+EF130","v":"STR"},"STR","STR","STR","STR","STR","STR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,7.0000000000000007E-2,0,1,1,0.99998285510304219,0.99998285510304219,0.99997416401179939,0.99998433648997653,0.97985628913517453,0.97985628913517453,0.99997912213323625,0.99998586571151016,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2026_7","2026-04-01",416,304,720,0.57777777777777772,0.42222222222222222]
[null,null,null,null,"2027_12","2027-09-01",400,320,720,0.55555555555555558,0.44444444444444442]
[null,null,null,null,"2029_5","2029-02-01",384,288,672,0.5714285714285714,0.42857142857142855]
[null,null,null,null,"2030_10","2030-07-01",416,328,744,0.55913978494623651,0.44086021505376344]
[null,null,null,null,"2032_3","2031-12-01",416,328,744,0.55913978494623651,0.44086021505376344]
[null,null,null,null,"2033_8","2033-05-01",400,344,744,0.5376344086021505,0.46236559139784944]
[null,null,null,null,"2035_1","2034-10-01",416,328,744,0.55913978494623651,0.44086021505376349]
[null,null,null,null,"2035_10","2035-07-01",400,344,744,0.5376344086021505,0.4623655913978495]
[null,null,null,null,"2035_11","2035-08-01",432,312,744,0.58064516129032262,0.41935483870967738]
[null,null,null,null,"2035_12","2035-09-01",384,336,720,0.53333333333333333,0.46666666666666667]

{"sheet":"EE","index":3,"n_rows":138,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Efficiency Inputs",null,null,null,"USBR Loads","*This percentage represents the USBR loads that showed up in the BOOM EE report but are not preference customers. This factor is used as an adjustment in the VBA script."]
[null,"Percent of Non-PNGC Reported EE Savings (Last 3 Years Average)",null,null,null,{"$f":"1-SUM($D$5:$D$200)","v":4.5978174849706899E-2}]
[]
[null,"BESID","AccountName","Percent"]
[null,10005,"Alder Mutual",8.4437928762992961E-6]
[null,10015,"Asotin County PUD #1",0]
[null,10024,"Benton County PUD #1",3.6554999989249784E-2]
[null,10025,"Benton REA",1.2435414614267372E-2]
[null,10027,"Big Bend Elec Coop",8.1300065227049006E-3]
[null,10029,"Blachly Lane Elec Coop",6.7544207354914854E-6]
[null,10044,"Canby, City of",1.5724031172890131E-3]
[null,10046,"Central Electric Coop",0]
[null,10047,"Central Lincoln PUD",1.5964005827891304E-2]
[null,10055,"Albion, City of",2.1854021884427306E-5]
[null,10057,"Ashland, City of",1.2237606659529852E-3]
[null,10061,"Blaine, City of",1.8316166082012722E-3]
[null,10072,"Ellensburg, City of",4.1221915661965687E-3]
[null,10086,"Plummer, City of",3.6727786064235464E-4]
[null,10105,"Clatskanie PUD",2.8441761747643149E-3]
[null,10123,"Cowlitz County PUD #1",5.9714760640430374E-2]
[null,10173,"Fall River Elec Coop",0]
[null,10202,"Hood River Elec Coop",3.8096371609890323E-3]
[null,10203,"Idaho County L & P",5.5115779359609924E-4]
[null,10239,"Lincoln Elec Coop (MT)",0]
[null,10273,"Nespelem Valley Elec Coop",3.2406889447651304E-4]
[null,10304,"Parkland L & W",1.1787164848639899E-3]
[null,10349,"Seattle City Light",0.15909101728366265]
[null,10378,"Coulee Dam, City of",6.3711301074749889E-5]
[null,10436,"Vigilante Elec Coop",1.2139575340483341E-3]
[null,10597,"Hermiston, City of",1.535996410530995E-3]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1.7320942354382611E-3]
[null,11680,"Weiser, City of",7.5141857735589335E-4]
[null,12026,"Jefferson County PUD #1",2.91646852781319E-3]

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

{"sheet":"I_TRL","index":5,"n_rows":138,"n_cols":504,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Loads (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"SF2+1","v":2032},{"$f":"SG2+1","v":2033},2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",218.59899999999999,143.32,284.209,203.68700000000001,316.262,229.61099999999999,312.66699999999997,227.64,282.88299999999998,187.37299999999999,273.44099999999997,180.79599999999999,237.96,161.839,190.142,139.71600000000001,179.102,113.523,165.07,114.456,171.39699999999999,106.96299999999999,172.80699999999999,119.20399999999999,212.73699999999999,139.477,276.25200000000001,197.98400000000001,306.30099999999999,222.37899999999999,302.01,219.881,272.65600000000001,180.59899999999999,265.17899999999997,175.333,230.66900000000001,156.881,185.74600000000001,136.48500000000001,176.27799999999999,111.733,162.81399999999999,112.892,169.096,105.527,170.54499999999999,117.643,215.727,148.583,290.72300000000001,206.517,309.01799999999997,235.732,321.88900000000001,227.14099999999999,281.42200000000003,188.50800000000001,270.58300000000003,176.02699999999999,225.899,166.42099999999999,189.48599999999999,135.03399999999999,178.35300000000001,112.98699999999999,161.42500000000001,118.765,175.21600000000001,104.404,167.173,126.42700000000001,225.21700000000001,140.69300000000001,291.64100000000002,207.16900000000001,309.94799999999998,236.44200000000001,322.851,227.81899999999999,282.30799999999999,189.102,261.10399999999998,187.15600000000001,236.316,157.59399999999999,190.44300000000001,135.71700000000001,172.26599999999999,120.67400000000001,168.96100000000001,112.889,176.268,105.032,168.10599999999999,127.134,239.12100000000001,154.149,329.07400000000001,240.52600000000001,348.58699999999999,277.28300000000002,365.15600000000001,263.91399999999999,339.197,235.44300000000001,300.64999999999998,226.16,275.61900000000003,190.46100000000001,192.77500000000001,156.67500000000001,188.58799999999999,124.08199999999999,179.334,120.26600000000001,180.446,119.744,185.34800000000001,131.46199999999999,241.63800000000001,155.77199999999999,315.31900000000002,258.291,368.00400000000002,262.01600000000002,350.36700000000002,282.84300000000002,328.11599999999999,231.684,317.44799999999998,213.50200000000001,277.99599999999998,192.10400000000001,195.059,158.53100000000001,191.006,125.67400000000001,181.81800000000001,121.932,182.935,121.395,187.69399999999999,133.126,269.97800000000001,200.49199999999999,303.82499999999999,222.83500000000001,390.75599999999997,281.72399999999999,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,302.79599999999999,199.732,310.916,254.17500000000001,415.005,295.15499999999997,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,213.191,170.42099999999999,219.40299999999999,143.56700000000001,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,302.79599999999999,199.732,310.916,254.17500000000001,415.005,295.15499999999997,411.70400000000001,329.90800000000002,365.47199999999998,258.12200000000001,351.63799999999998,242.55699999999999,304.88299999999998,213.33799999999999,213.191,170.42099999999999,219.40299999999999,143.56700000000001,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,290.04599999999999,212.48099999999999,325.70999999999998,239.381,415.005,295.15499999999997,411.70400000000001,329.90800000000002,352.90300000000002,245.29,351.63799999999998,242.55699999999999,291.29700000000003,226.923,222.92400000000001,160.68899999999999,219.40299999999999,143.56700000000001,194.66800000000001,144.595,214.29499999999999,127.01300000000001,205.643,145.16399999999999,290.04599999999999,212.48099999999999,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,351.63799999999998,242.55699999999999,291.29700000000003,226.923,222.92400000000001,160.68899999999999,219.40299999999999,143.56700000000001,194.66800000000001,144.595,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,302.79599999999999,199.732,310.916,254.17500000000001,415.005,295.15499999999997,430.51900000000001,311.09300000000002,336.68,261.51299999999998,351.63799999999998,242.55699999999999,304.88299999999998,213.33799999999999,213.191,170.42099999999999,219.40299999999999,143.56700000000001,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,290.04599999999999,212.48099999999999,325.70999999999998,239.381,415.005,295.15499999999997,411.70400000000001,329.90800000000002,365.47199999999998,258.12200000000001,351.63799999999998,242.55699999999999,304.88299999999998,213.33799999999999,213.191,170.42099999999999,219.40299999999999,143.56700000000001,194.66800000000001,144.595,214.29499999999999,127.01300000000001,205.643,145.16399999999999,290.04599999999999,212.48099999999999,325.70999999999998,239.381,415.005,295.15499999999997,411.70400000000001,329.90800000000002,365.47199999999998,258.12200000000001,351.63799999999998,242.55699999999999,291.29700000000003,226.923,222.92400000000001,160.68899999999999,219.40299999999999,143.56700000000001,194.66800000000001,144.595,214.29499999999999,127.01300000000001,205.643,145.16399999999999,290.04599999999999,212.48099999999999,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,351.63799999999998,242.55699999999999,291.29700000000003,226.923,222.92400000000001,160.68899999999999,219.40299999999999,143.56700000000001,194.66800000000001,144.595,214.29499999999999,127.01300000000001,196.446,154.36099999999999,null,{"$f":"+SUM(D4:AA4)","v":4732.6669999999986},{"$f":"+SUM(AB4:AY4)","v":4607.0969999999998},{"$f":"+SUM(AZ4:BW4)","v":4733.46},{"$f":"+SUM(BX4:CU4)","v":4752.8500000000004},{"$f":"+SUM(CV4:DS4)","v":5364.0599999999995},{"$f":"+SUM(DT4:EQ4)","v":5394.2700000000023},{"$f":"+SUM(ER4:FO4)","v":5708.72},{"$f":"+SUM(FP4:GM4)","v":5715.63},{"$f":"+SUM(GN4:HK4)","v":5976.049},{"$f":"+SUM(HL4:II4)","v":6033.3629999999994},{"$f":"+SUM(IJ4:JG4)","v":6033.3629999999994},{"$f":"+SUM(JH4:KE4)","v":6033.3619999999992},{"$f":"+SUM(KF4:LC4)","v":6007.9589999999998},{"$f":"+SUM(LD4:MA4)","v":6033.3589999999995},{"$f":"+SUM(MB4:MY4)","v":6033.3629999999994},{"$f":"+SUM(MZ4:NW4)","v":6033.3629999999994},{"$f":"+SUM(NX4:OU4)","v":6007.9609999999993},{"$f":"+SUM(OV4:PS4)","v":6033.36},{"$f":"+SUM(PT4:QQ4)","v":6033.36},{"$f":"+SUM(QR4:RO4)","v":6033.3589999999995}]
[null,10015,"Asotin County PUD #1",158.88499999999999,123.417,100.217,62.326000000000001,89.960999999999999,79.093999999999994,103.249,66.465999999999994,99.564999999999998,52.421999999999997,113.77200000000001,69.468999999999994,154.892,99.355999999999995,273.82,232.80600000000001,341.51499999999999,284.089,561.28800000000001,486.71899999999999,578.04600000000005,455.04399999999998,307.88499999999999,341.17,172.27,133.81399999999999,102.518,63.756999999999998,92.009,80.894999999999996,104.336,67.165999999999997,100.624,52.978999999999999,110.39400000000001,67.406999999999996,148.75200000000001,95.417000000000002,285.88799999999998,243.066,373.447,310.65100000000001,564.22299999999996,489.26400000000001,572.096,450.36099999999999,336.64,373.03300000000002,183.65799999999999,149.874,91.793999999999997,69.552999999999997,93.704999999999998,75.12,114.116,65.23,98.207999999999998,53.588000000000001,117.71299999999999,66.923000000000002,193.52799999999999,116.367,333.53,301.65899999999999,419.48200000000003,375.44400000000002,593.34400000000005,508.13499999999999,546.45799999999997,459.45,312.637,338.98899999999998,186.78100000000001,152.423,93.366,70.745000000000005,95.313000000000002,76.409000000000006,116.03700000000001,66.328000000000003,99.885999999999996,54.503999999999998,119.718,68.061999999999998,196.79599999999999,118.33199999999999,339.19600000000003,306.78300000000002,426.62200000000001,381.834,603.41999999999996,516.76400000000001,555.74800000000005,467.26100000000002,317.892,344.68700000000001,178.256,144.56800000000001,86.028000000000006,70.260000000000005,90.56,72.869,106.746,66.778999999999996,91.007000000000005,54.8,111.991,65.138000000000005,182.541,114.54300000000001,308.81299999999999,297.99299999999999,402.13499999999999,357.26299999999998,559.14400000000001,494.95499999999998,520.75699999999995,441.09399999999999,300.22199999999998,326.64600000000002,179.43299999999999,145.52199999999999,86.587000000000003,70.716999999999999,91.14,73.335999999999999,107.56399999999999,67.290999999999997,91.622,55.170999999999999,112.74299999999999,65.575000000000003,183.786,115.324,310.78800000000001,299.899,404.69299999999998,359.53500000000003,562.80899999999997,498.19900000000001,524.12199999999996,443.94400000000002,302.38600000000002,329,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,null,{"$f":"+SUM(D5:AA5)","v":5235.473},{"$f":"+SUM(AB5:AY5)","v":5391.0070000000005},{"$f":"+SUM(AZ5:BW5)","v":5678.5049999999983},{"$f":"+SUM(BX5:CU5)","v":5774.9069999999992},{"$f":"+SUM(CV5:DS5)","v":5445.1079999999993},{"$f":"+SUM(DT5:EQ5)","v":5481.1860000000006},{"$f":"+SUM(ER5:FO5)","v":5110.1259999999993},{"$f":"+SUM(FP5:GM5)","v":5110.1259999999993},{"$f":"+SUM(GN5:HK5)","v":5115.1410000000005},{"$f":"+SUM(HL5:II5)","v":5110.1259999999993},{"$f":"+SUM(IJ5:JG5)","v":5110.1259999999993},{"$f":"+SUM(JH5:KE5)","v":5110.1259999999993},{"$f":"+SUM(KF5:LC5)","v":5115.1410000000005},{"$f":"+SUM(LD5:MA5)","v":5110.1259999999993},{"$f":"+SUM(MB5:MY5)","v":5110.1259999999993},{"$f":"+SUM(MZ5:NW5)","v":5110.1259999999993},{"$f":"+SUM(NX5:OU5)","v":5115.1410000000005},{"$f":"+SUM(OV5:PS5)","v":5110.1259999999993},{"$f":"+SUM(PT5:QQ5)","v":5110.1259999999993},{"$f":"+SUM(QR5:RO5)","v":5110.1259999999993}]
[null,10024,"Benton County PUD #1",72609.945000000007,43984.938000000002,71716.601999999999,51043.328000000001,91608.960999999996,65984.562999999995,86698.866999999998,62828.375,70522.554999999993,47630.105000000003,73297.820000000007,47714.245999999999,77232.797000000006,47207.531000000003,97686.75,66967.156000000003,110656.219,70497.375,136540.29699999999,92112.398000000001,123164.80499999999,74705.641000000003,81168.202999999994,52364.413999999997,73736.148000000001,44666.449000000001,64744.391000000003,46080.98,79217.398000000001,57059.137000000002,87501.523000000001,63397.582000000002,78718.320000000007,53165.300999999999,74797.616999999998,48690.629000000001,83715.266000000003,51169.625,95241.702999999994,65284.593999999997,116283.359,74078.733999999997,131957.20300000001,88992.327999999994,130424.359,79104.766000000003,89995.047000000006,58041.34,73766.077999999994,44684.578000000001,64822.059000000001,46136.273000000001,79315.687999999995,57125.788999999997,87878.523000000001,63659.508000000002,79054.577999999994,53388.038999999997,75136.789000000004,48911.43,84013.327999999994,51350.563000000002,95499.422000000006,65452.82,116513.086,74225.062999999995,132195,89140.539000000004,130687.617,79264.422000000006,90263.202999999994,58214.237999999998,74055.641000000003,44859.987999999998,65125.245999999999,46352.055,79670.858999999997,57381.605000000003,88283.281000000003,63952.711000000003,79419.827999999994,53634.703000000001,75512.335999999996,49155.887000000002,84347.226999999999,51554.637000000002,95788.43,65650.898000000001,116779.42200000001,74394.733999999997,132462.609,89320.991999999998,130988.883,79447.148000000001,90567.758000000002,58410.637000000002,72397.75,43869.008000000002,71024.616999999998,50555.836000000003,91341.648000000001,65792.101999999999,87491.202999999994,63390.156000000003,72530.148000000001,48985.913999999997,70803.491999999998,46091.695,76819.781000000003,46954.921999999999,96111.843999999997,65881.077999999994,115202.148,73406.101999999999,135540.45300000001,91408.906000000003,120963.148,73385.898000000001,76824.445000000007,49567.563000000002,72348.312999999995,43839.046999999999,70984.023000000001,50526.93,91305.141000000003,65765.797000000006,87527.641000000003,63416.546999999999,73278.976999999999,49491.671999999999,70809.468999999997,46095.586000000003,76831.101999999999,46961.836000000003,96237.116999999998,65966.960999999996,115452.523,73565.633000000002,136032.21900000001,91740.547000000006,121391.539,73645.804999999993,76896.304999999993,49613.93,76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,74943.726999999999,45411.516000000003,69721.968999999997,49628.445,92794.141000000003,66838.156000000003,90293.898000000001,65420.616999999998,71104.702999999994,48023.07,74919.906000000003,48771.241999999998,74999.695000000007,45842.226999999999,93557.937999999995,64130.25,116436.969,74192.781000000003,133922.875,90317.827999999994,119949.648,72770.835999999996,76564.281000000003,49399.461000000003,75176.258000000002,45552.413999999997,69881.366999999998,49741.913999999997,92673.508000000002,66751.273000000001,90255.468999999997,65392.781000000003,71046.922000000006,47984.046999999999,75093.991999999998,48884.578000000001,75208.241999999998,45969.695,93754.452999999994,64264.938000000002,116630.523,74316.101999999999,134122.391,90452.391000000003,120108.977,72867.491999999998,76703.233999999997,49489.116999999998,75332.054999999993,45646.82,69980.968999999997,49812.796999999999,92519.991999999998,66640.695000000007,90387.883000000002,65488.711000000003,71375.483999999997,48205.961000000003,75457.281000000003,49121.063000000002,75614.710999999996,46218.148000000001,94120.25,64515.688000000002,116978.68799999999,74537.952999999994,134433.641,90662.297000000006,120414.906,73053.093999999997,77046.093999999997,49710.336000000003,75712.991999999998,45877.648000000001,70296.827999999994,50037.625,92580.406000000003,66684.218999999997,90490.241999999998,65562.866999999998,71679.468999999997,48411.258000000002,75803.523000000001,49346.468999999997,76009.601999999999,46459.523000000001,94496.062999999995,64773.281000000003,117363.859,74783.375,134821.53099999999,90923.891000000003,120793.648,73282.866999999998,77408.718999999997,49944.305,76098.391000000003,46111.171999999999,70609.952999999994,50260.508000000002,92629.866999999998,66719.835999999996,90252.937999999995,65390.953000000001,71800.672000000006,48493.125,75773,49326.593999999997,76014.539000000004,46462.538999999997,94511.218999999997,64783.671999999999,117389.219,74799.547000000006,134882.29699999999,90964.858999999997,120820.67200000001,73299.266000000003,77391.531000000003,49933.211000000003,76082.508000000002,46101.546999999999,70546.258000000002,50215.171999999999,92324.351999999999,66499.773000000001,90156.116999999998,65320.805,71699.141000000003,48424.555,75894.851999999999,49405.921999999999,76175.866999999998,46561.141000000003,94676.608999999997,64897.046999999999,117566.961,74912.789000000004,135094.59400000001,91108.047000000006,121011.81299999999,73415.218999999997,77535.258000000002,50025.945,76231.491999999998,46191.828000000001,70637.422000000006,50280.07,92172.562999999995,66390.437999999995,90178.116999999998,65336.741999999998,71907.023000000001,48564.945,76144.773000000001,49568.601999999999,76470.218999999997,46741.063000000002,94976.289000000004,65102.461000000003,117890.57799999999,75119,135469.95300000001,91361.187999999995,121372.609,73634.108999999997,77827.25,50214.336000000003,76530.531000000003,46373.031000000003,70877.679999999993,50451.086000000003,92198.93,66409.429999999993,90482.281000000003,65557.108999999997,72369.679999999993,48877.421999999999,76643.851999999999,49893.508000000002,77010.991999999998,47071.593999999997,95513.32,65470.57,118461.969,75483.093999999997,136107.40599999999,91791.077999999994,122003.391,74016.797000000006,78363.616999999998,50560.398000000001,77077.304999999993,46704.336000000003,71365.531000000003,50798.343999999997,92529.937999999995,66647.858999999997,90586.976999999999,65632.976999999999,72796.133000000002,49165.438000000002,76925.156000000003,50076.616999999998,77324.616999999998,47263.288999999997,95834.789000000004,65690.929999999993,118813.54700000001,75707.108999999997,136550.78099999999,92090.093999999997,122428.992,74274.991999999998,78677.702999999994,50763.046999999999,77390.710999999996,46894.241999999998,71632.554999999993,50988.406000000003,92632.476999999999,66721.726999999999,91054.601999999999,65971.773000000001,73196.023000000001,49435.516000000003,77519.922000000006,50463.796999999999,77946.366999999998,47643.336000000003,96453.57,66115.070000000007,119476.07799999999,76129.266000000003,137316.32800000001,92606.391000000003,123185.25,74733.797000000006,79293.866999999998,51160.608999999997,78010.593999999997,47269.851999999999,72201.758000000002,51393.57,93098.781000000003,67057.577999999994,91270.593999999997,66128.266000000003,73504.866999999998,49644.108999999997,77842.108999999997,50673.538999999997,78285.429999999993,47850.578000000001,96800.460999999996,66352.851999999999,119856.391,76371.593999999997,137807.18799999999,92937.406000000003,123652.352,75017.179999999993,79625.460999999996,51374.546999999999,78337.843999999997,47468.148000000001,72497.008000000002,51603.733999999997,93294.656000000003,67198.672000000006,91746.68,66473.210999999996,74091.202999999994,50040.108999999997,78445.562999999995,51066.366999999998,78914.952999999994,48235.366999999998,97421.648000000001,66778.664000000004,120514.67200000001,76791.047000000006,138567.109,93449.922000000006,124403.82,75473.085999999996,80240.414000000004,51771.32,null,1815943.8910000001,1836063.7989999999,1840698.6329999999,1847117.5149999999,1806339.8570000001,1809724.66,1839312.8910000003,1839440.1100000003,1809956.1789999998,1812322.078,1817275.517,1823544.2100000002,1824719.58,1825652.2920000001,1829783.0699999996,1838518.7660000003,1845726.5009999999,1855961.6800000004,1864027.057,1874825.2169999999]
[null,10025,"Benton REA",29712.206999999999,19697.815999999999,25326.460999999999,19050.641,27593.699000000001,22459.620999999999,28448.921999999999,20720.895,24088.52,16569.59,22644.83,16486.224999999999,25723.578000000001,17148.937999999998,30686.449000000001,20992.164000000001,34903.112999999998,24497.34,44305.18,29579.305,44576.93,28399.866999999998,34342.483999999997,26538.629000000001,28380.9,18316.451000000001,24845.463,18684.955000000002,29097.768,23683.826000000001,29932.113000000001,21859.631000000001,24309.641,16738.187999999998,22344.219000000001,16267.812,27637.609,18236.697,32181.133000000002,22172.824000000001,34073.883000000002,24066.368999999999,43806.156000000003,29556.440999999999,42547.343999999997,27330.166000000001,29679.923999999999,22774.41,27290.063999999998,17363.023000000001,23320.866999999998,17558.044999999998,27795.919999999998,22610.155999999999,27819.793000000001,20321.115000000002,22377.855,15409.19,20855.035,15183.343000000001,26145.738000000001,17253.311000000002,29335.138999999999,20224.916000000001,30359.282999999999,21441.775000000001,39133.491999999998,26403.956999999999,36996.519999999997,23765.333999999999,24831.375,19020.588,27714.282999999999,17636.805,23691.293000000001,17836.618999999999,28232.539000000001,22965.537,28261.256000000001,20642.651999999998,22735.687999999998,15655.358,21180.812999999998,15420.565000000001,26554.391,17522.657999999999,29802.365000000002,20544.688999999998,30869.083999999999,21801.974999999999,39790.917999999998,26847.530999999999,37634.656000000003,24175.197,25263.678,19355.285,27630.699000000001,17788.223000000002,23726.442999999999,17858.425999999999,27870.803,22788.581999999999,28405.098000000002,20714.57,23653.412,16304.315000000001,21019.861000000001,15311.217000000001,25581.618999999999,16914.469000000001,30121.365000000002,20679.881000000001,32117.366999999998,22698.57,41937.902000000002,28364.673999999999,41202.578000000001,26489.078000000001,29122.942999999999,22536.26,28323.651999999998,18266.526999999998,24365.146000000001,18356.650000000001,28466.067999999999,23393.684000000001,29080.574000000001,21231.673999999999,23603.493999999999,16296.040999999999,21627.182000000001,15757.425999999999,26181.728999999999,17346.643,30730.326000000001,21121.42,32713.636999999999,23124.07,42560.949000000001,28816.611000000001,41820.512000000002,26895.937999999998,29621.256000000001,22934.66,27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,26497.182000000001,17704.634999999998,22645.313999999998,17271.978999999999,27037.705000000002,20911.032999999999,26669.256000000001,20289.478999999999,20754.171999999999,15202.772999999999,22229.912,15552.838,22101.455000000002,15022.721,28303.74,20343.243999999999,33856.870999999999,21814.664000000001,37238.116999999998,26393.171999999999,36332.266000000003,22518.68,27914.09,20416.305,26580.817999999999,17760.518,22715.324000000001,17325.375,27001.578000000001,20883.094000000001,26557.75,20204.648000000001,20742.228999999999,15194.025,22238.460999999999,15558.82,22137.662,15047.334000000001,28342.25,20370.925999999999,33900.68,21842.886999999999,37264.836000000003,26412.109,36352.741999999998,22531.370999999999,27942.398000000001,20437.008000000002,26610.453000000001,17780.32,22719.055,17328.219000000001,26894.285,20800.113000000001,26613.032999999999,20246.705000000002,20872.099999999999,15289.157999999999,22380.491999999998,15658.191000000001,22290.445,15151.18,28481.217000000001,20470.807000000001,34035.230000000003,21929.581999999999,37402.144999999997,26509.43,36500.082000000002,22622.690999999999,28088.928,20544.182000000001,26771.366999999998,17887.84,22858.506000000001,17434.580000000002,26937.171999999999,20833.285,26607.342000000001,20242.377,20945.436000000002,15342.877,22475.395,15724.59,22405.758000000002,15229.563,28596.539000000001,20553.695,34158.129000000001,22008.766,37502.870999999999,26580.815999999999,36576.214999999997,22669.879000000001,28133.835999999999,20577.023000000001,26794.217000000001,17903.107,22838.407999999999,17419.252,26796.651999999998,20724.605,26635.41,20263.73,21005.395,15386.797,22537.445,15768,22456.141,15263.805,28620.053,20570.592000000001,34155.292999999998,22006.940999999999,37528.300999999999,26598.84,36618.120999999999,22695.851999999999,28186.59,20615.609,26868.6,17952.807000000001,22909.928,17473.798999999999,26794.965,20723.300999999999,26491.891,20154.543000000001,20958.203000000001,15352.23,22510.105,15748.870999999999,22460.421999999999,15266.718999999999,28641.77,20586.203000000001,34195.343999999997,22032.741999999998,37580.108999999997,26635.565999999999,36674.813000000002,22730.988000000001,28240.175999999999,20654.800999999999,26929.268,17993.342000000001,22954.598000000002,17507.870999999999,26753.234,20691.026999999998,26510.98,20169.065999999999,21047.782999999999,15417.846,22620.063999999998,15825.803,22588.936000000002,15354.067999999999,28773.057000000001,20680.567999999999,34337.714999999997,22124.48,37729.195,26741.23,36825.925999999999,22824.645,28369.474999999999,20749.373,27060.046999999999,18080.726999999999,23060.324000000001,17588.511999999999,26772.403999999999,20705.853999999999,26544.213,20194.349999999999,21138.383000000002,15484.210999999999,22722.68,15897.598,22701.773000000001,15430.766,28882.732,20759.393,34450.726999999999,22197.293000000001,37843.336000000003,26822.129000000001,36929.480000000003,22888.828000000001,28441.493999999999,20802.048999999999,27120.48,18121.105,23091.471000000001,17612.268,26716.109,20662.312999999998,26595.84,20233.625,21222.175999999999,15545.593999999999,22824.859,15969.085999999999,22804.088,15500.311,28973.436000000002,20824.588,34534.737999999998,22251.425999999999,37941.074000000001,26891.405999999999,37024.887000000002,22947.960999999999,28512.011999999999,20853.625,27187.668000000001,18165.995999999999,23136.956999999999,17646.960999999999,26680.131000000001,20634.486000000001,26583.59,20224.305,21275.224999999999,15584.455,22870.634999999998,16001.111000000001,22857.098000000002,15536.343999999999,29025.096000000001,20861.717000000001,34587.421999999999,22285.370999999999,38011.313000000002,26941.187999999998,37094.987999999998,22991.41,28562.697,20890.692999999999,27238.053,18199.662,23171.907999999999,17673.615000000002,26645.967000000001,20608.063999999998,26490.77,20153.690999999999,21234.1,15554.325999999999,22840.168000000001,15979.793,22836.555,15522.383,29007.393,20848.993999999999,34570.063000000002,22274.184000000001,38014.512000000002,26943.456999999999,37098.273000000001,22993.449000000001,28556.803,20886.381000000001,27233.493999999999,18196.618999999999,23157.793000000001,17662.851999999999,26565.618999999999,20545.923999999999,26521.98,20177.434000000001,21321.532999999999,15618.373,22943.562999999998,16052.133,22954.723000000002,15602.699000000001,29128.197,20935.822,34700.629000000001,22358.309000000001,38171.254000000001,27054.543000000001,37276.207000000002,23103.73,28727.243999999999,21011.044999999998,null,634493.40399999986,628523.92300000007,572815.83400000003,582135.83499999996,600838.35499999998,612635.86900000006,587056.46699999995,594672.4439999999,565021.603,565344.84299999999,567218.04300000006,569053.85700000008,569389.15600000008,569638.89599999995,571519.54999999993,573399.30299999996,574774.478,575636.85700000008,575342.56400000001,577021.71900000004]
[null,10027,"Big Bend Elec Coop",21513.085999999999,14715.813,13251.338,9881.1620000000003,15817.066999999999,11782.233,15545.653,11437.546,12959.495000000001,9008.2039999999997,12804.504999999999,8590.3960000000006,22933.857,15721.442999999999,34279.961000000003,25465.738000000001,41382.516000000003,28182.280999999999,45614.663999999997,34317.938000000002,43359.336000000003,29669.366999999998,31536.848000000002,23457.254000000001,22829.391,15471.355,14325.249,10680.446,16843.116999999998,12558.838,15295.813,11262.022000000001,13843.08,9639.91,14317.737999999999,9469.3050000000003,24449.273000000001,16639.886999999999,37373.891000000003,27875.585999999999,43250.137000000002,29637.895,46985.773000000001,35652.375,44403.324000000001,30634.065999999999,32947.976999999999,24530.925999999999,22822.724999999999,15467.501,14622.054,10901.735000000001,17142.391,12777.66,15594.213,11481.727000000001,14148.496999999999,9852.5930000000008,14629.589,9675.5519999999997,24353.107,16586.008000000002,36964.843999999997,27539.741999999998,42581.688000000002,29201.025000000001,46205.684000000001,35037.563000000002,43711.046999999999,30185.223000000002,32598.050999999999,24294.335999999999,23131.541000000001,15676.786,14918.862999999999,11123.027,17439.23,12998.92,15892.602999999999,11701.427,14453.914000000001,10065.275,14941.44,9881.7999999999993,24661.391,16795.822,37261.601999999999,27761.085999999999,42889.108999999997,29411.697,46500.258000000002,35261.089999999997,44017.641000000003,30396.745999999999,32895.035000000003,24515.453000000001,23787.539000000001,16121.353999999999,15625.582,11649.933999999999,18256.491999999998,13608.093999999999,17752.978999999999,13071.188,15233.338,10608.043,15686.213,10374.370999999999,25796,17568.025000000001,35417.461000000003,26385.616999999998,44227.086000000003,30328.563999999998,45728.101999999999,34675.184000000001,43835.718999999997,30271.238000000001,32485.93,24210.859,23981.061000000002,16252.504999999999,15811.938,11788.874,18442.942999999999,13747.072,17940.973000000002,13209.603999999999,15158.565000000001,10555.974,15882.019,10503.87,25989.258000000002,17699.553,35603.214999999997,26524.164000000001,44419.59,30460.482,45912.542999999998,34815.133000000002,44027.652000000002,30403.648000000001,32671.855,24349.285,23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,24282.41,16542.655999999999,16261.106,12006.714,19270.881000000001,14264.768,19144.5,14116.281000000001,16574.203000000001,11566.521000000001,15247.51,10209.228999999999,20616.037,13728.731,38086.125,28733.686000000002,50258.262000000002,34711.800999999999,49376.004000000001,37136.843999999997,44928.625,30416.701000000001,33068.781000000003,24931.984,24419.34,16635.937999999998,16393.532999999999,12104.495999999999,19403.168000000001,14362.688,19277.006000000001,14213.982,16317.124,11387.114,15385.395,10301.553,20754.238000000001,13820.741,38217.313000000002,28832.708999999999,50394.453000000001,34805.813000000002,49507.362999999998,37235.688000000002,45065.917999999998,30509.618999999999,33200.078000000001,25030.898000000001,24556.273000000001,16729.215,16525.963,12202.275,19535.456999999999,14460.609,19409.511999999999,14311.688,16452.710999999999,11481.736000000001,15523.281000000001,10393.877,20892.438999999998,13912.751,38348.5,28931.732,50530.644999999997,34899.832000000002,49638.722999999998,37334.538999999997,45203.207000000002,30602.541000000001,33331.370999999999,25129.82,24693.203000000001,16822.495999999999,16658.391,12300.057000000001,19667.743999999999,14558.532999999999,19542.016,14409.391,16588.298999999999,11576.357,15661.168,10486.199000000001,21030.641,14004.761,38479.688000000002,29030.756000000001,50666.832000000002,34993.855000000003,49770.093999999997,37433.387000000002,45340.504000000001,30695.455000000002,33462.663999999997,25228.734,24830.134999999998,16915.775000000001,16790.817999999999,12397.838,19800.032999999999,14656.455,19674.523000000001,14507.093999999999,17116.555,11945.008,15799.053,10578.522999999999,21168.84,14096.769,38610.870999999999,29129.775000000001,50803.023000000001,35087.875,49901.449000000001,37532.233999999997,45477.788999999997,30788.373,33593.957000000002,25327.651999999998,24967.062999999998,17009.055,16923.245999999999,12495.619000000001,19932.317999999999,14754.377,19807.025000000001,14604.799000000001,16859.474999999999,11765.6,15936.938,10670.848,21307.043000000001,14188.776,38742.059000000001,29228.798999999999,50939.207000000002,35181.894999999997,50032.82,37631.082000000002,45615.082000000002,30881.291000000001,33725.25,25426.565999999999,25103.995999999999,17102.331999999999,17055.675999999999,12593.4,20064.605,14852.300999999999,19939.532999999999,14702.502,16995.062999999998,11860.223,16074.825000000001,10763.171,21445.24,14280.786,38873.245999999999,29327.822,51075.402000000002,35275.910000000003,50164.175999999999,37729.921999999999,45752.379000000001,30974.205000000002,33856.542999999998,25525.484,25240.923999999999,17195.611000000001,17188.105,12691.182000000001,20196.891,14950.223,20072.039000000001,14800.207,17130.650000000001,11954.846,16212.71,10855.495000000001,21583.442999999999,14372.794,39004.434000000001,29426.846000000001,51211.593999999997,35369.93,50295.538999999997,37828.777000000002,45889.667999999998,31067.127,33987.836000000003,25624.398000000001,25377.855,17288.891,17320.532999999999,12788.963,20329.18,15048.145,20204.543000000001,14897.91,17658.905999999999,12323.494000000001,16350.594999999999,10947.819,21721.645,14464.804,39135.616999999998,29525.865000000002,51347.781000000003,35463.953000000001,50426.902000000002,37927.625,46026.957000000002,31160.041000000001,34119.129000000001,25723.315999999999,25514.782999999999,17382.169999999998,17452.960999999999,12886.744000000001,20461.467000000001,15146.064,20337.050999999999,14995.612999999999,17401.826000000001,12144.088,16488.48,11040.143,21859.842000000001,14556.813,39266.805,29624.888999999999,51483.972999999998,35557.972999999998,50558.266000000003,38026.472999999998,46164.25,31252.958999999999,34250.421999999999,25822.23,25651.715,17475.449000000001,17585.388999999999,12984.525,20593.754000000001,15243.987999999999,20469.555,15093.316000000001,17537.414000000001,12238.709000000001,16626.366999999998,11132.465,21998.044999999998,14648.821,39397.991999999998,29723.912,51620.156000000003,35651.991999999998,50689.625,38125.315999999999,46301.542999999998,31345.877,34381.714999999997,25921.148000000001,25788.645,17568.73,17717.817999999999,13082.305,20726.039000000001,15341.91,20602.061000000002,15191.021000000001,17673.002,12333.33,16764.252,11224.789000000001,22136.241999999998,14740.831,39529.18,29822.936000000002,51756.347999999998,35746.012000000002,50820.983999999997,38224.167999999998,46438.832000000002,31438.798999999999,34513.008000000002,26020.065999999999,null,533227.701,560917.37399999995,558374.55500000005,564591.75599999994,572704.91200000013,576151.77600000007,580528.64099999983,583291.152,595480.36,597576.16800000006,600338.69700000004,603101.22499999998,606530.41700000002,608626.23300000001,611388.74199999997,614151.26899999997,617580.46899999992,619676.28500000015,622438.78799999994,625201.30800000008]
[null,10029,"Blachly Lane Elec Coop",8987.7860000000001,4688.7539999999999,9182.6129999999994,5859.4930000000004,10370.279,6218.6750000000002,10454.674000000001,6597.3779999999997,9908.9850000000006,5558.0839999999998,9793.3050000000003,5360.5810000000001,9412.0460000000003,5154.7860000000001,8243.7520000000004,5013.9260000000004,8700.6129999999994,4557.4679999999998,8227.1129999999994,4861.1310000000003,8870.0169999999998,4531.24,8177.4970000000003,4535.59,8912.8439999999991,5004.375,9779.0310000000009,5799.0129999999999,10480.322,6284.665,10425.879999999999,6579.2089999999998,9927.2839999999997,5630.4629999999997,9935.8619999999992,5438.6120000000001,9353.2970000000005,5521.0519999999997,8540.4560000000001,4834.116,8687.6880000000001,4550.6980000000003,8351.8940000000002,4934.8580000000002,9029.9689999999991,4612.9520000000002,8228.6239999999998,4563.9480000000003,8732.3870000000006,4908.5829999999996,9382.4529999999995,5556.9139999999998,9934.25,6396.4650000000001,10369.415000000001,6094.2550000000001,9571.1110000000008,5429.0969999999998,9952.9580000000005,5450.8670000000002,9097.5400000000009,5377.3059999999996,8306.6489999999994,4720.9769999999999,8460.2659999999996,4452.1610000000001,8121.61,4804.4610000000002,9061.9390000000003,4646.96,7986.2020000000002,4783.6869999999999,8962.7990000000009,4678.17,9382.4529999999995,5556.9139999999998,9934.25,6396.4650000000001,10369.415000000001,6094.2550000000001,9571.1110000000008,5429.0969999999998,9692.42,5711.4040000000005,9350.1880000000001,5124.6589999999997,8306.6489999999994,4720.9769999999999,8234.89,4677.5370000000003,8339.9459999999999,4586.125,9061.9390000000003,4646.96,7986.2020000000002,4783.6869999999999,9836.74,5167.7259999999997,10091.907999999999,6033.3869999999997,11120.971,7186.165,11245.355,6675.1180000000004,10856.315000000001,6126.8059999999996,10376.212,6147.777,10062.281999999999,5561.2449999999999,8812.0319999999992,5423.9620000000004,9464.8130000000001,5029.7849999999999,9314.5490000000009,5177.9459999999999,9553.7729999999992,5296.1090000000004,8874.2530000000006,5002.1210000000001,9926.1759999999995,5221.0730000000003,9861.5190000000002,6329.415,11415.076999999999,6892.0590000000002,10956.24,6964.2330000000002,10451.225,5961.3249999999998,10641.45,5882.5389999999998,10062.281999999999,5561.2449999999999,8812.0319999999992,5423.9620000000004,9464.8130000000001,5029.7849999999999,9314.5490000000009,5177.9459999999999,9553.7729999999992,5296.1090000000004,8874.2530000000006,5002.1210000000001,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10751.012000000001,6063.1639999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518,10259.65,5427.6809999999996,9239.5159999999996,5987.5569999999998,11145.793,6768.7110000000002,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,8908.8019999999997,5464.1469999999999,9483.8040000000001,5048.4759999999997,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518,10259.65,5427.6809999999996,9239.5159999999996,5987.5569999999998,11145.793,6768.7110000000002,11541.645,7296.0410000000002,10349.106,5903.0389999999998,11336.593000000001,6173.03,10314.746999999999,5584.6719999999996,8908.8019999999997,5464.1469999999999,9483.8040000000001,5048.4759999999997,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,11145.793,6768.7110000000002,11541.645,7296.0410000000002,10751.012000000001,6063.1639999999998,11336.593000000001,6173.03,10033.834000000001,5865.585,9153.6119999999992,5219.3370000000004,9483.8040000000001,5048.4759999999997,9213.7129999999997,5481.9040000000005,9831.9699999999993,5197.5690000000004,8908.7090000000007,4996.518,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11336.593000000001,6173.03,10033.834000000001,5865.585,9153.6119999999992,5219.3370000000004,9483.8040000000001,5048.4759999999997,9213.7129999999997,5481.9040000000005,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518,10259.65,5427.6809999999996,9239.5159999999996,5987.5569999999998,11145.793,6768.7110000000002,11866.858,6970.8270000000002,10443.129000000001,6371.0460000000003,11336.593000000001,6173.03,10314.746999999999,5584.6719999999996,8908.8019999999997,5464.1469999999999,9483.8040000000001,5048.4759999999997,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,11145.793,6768.7110000000002,11541.645,7296.0410000000002,10349.106,5903.0389999999998,11336.593000000001,6173.03,10314.746999999999,5584.6719999999996,8908.8019999999997,5464.1469999999999,9483.8040000000001,5048.4759999999997,9213.7129999999997,5481.9040000000005,9831.9699999999993,5197.5690000000004,8908.7090000000007,4996.518,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,11145.793,6768.7110000000002,11541.645,7296.0410000000002,10349.106,5903.0389999999998,11336.593000000001,6173.03,10033.834000000001,5865.585,9153.6119999999992,5219.3370000000004,9483.8040000000001,5048.4759999999997,9213.7129999999997,5481.9040000000005,9831.9699999999993,5197.5690000000004,8908.7090000000007,4996.518,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11336.593000000001,6173.03,10033.834000000001,5865.585,9153.6119999999992,5219.3370000000004,9483.8040000000001,5048.4759999999997,9213.7129999999997,5481.9040000000005,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,null,173265.78600000002,175407.11200000002,171598.51299999998,171598.51199999999,188437.34999999998,188075.201,178266.94399999999,178266.94399999999,190425.42300000001,189863.39200000005,189863.39100000006,189863.39300000004,190425.42600000004,189863.39300000001,189863.391,189863.39200000005,190425.42200000005,189863.39500000002,189863.39500000002,189863.39300000001]
[null,10044,"Canby, City of",9530.0830000000005,4919.665,10323.781999999999,6602.6769999999997,12154.946,7105.22,11332.89,7166.81,10521.146000000001,5682.7529999999997,10158.859,5328.6710000000003,9463.0640000000003,5021.92,8811.8510000000006,5278.7790000000005,9201.6470000000008,4714.9340000000002,9833.6669999999995,5792.1030000000001,10499.475,5216.49,8935.3970000000008,4954.0720000000001,8759.8029999999999,4973.7439999999997,10207.022999999999,6042.5450000000001,11659.224,6869.7560000000003,10833.36,6951.7439999999997,9816.2520000000004,5438.4380000000001,9701.2630000000008,5105.0079999999998,8712.7649999999994,5084.6970000000001,8598.5460000000003,4776.3620000000001,8701.4680000000008,4524.643,9281.74,5638.1210000000001,9950.0190000000002,5058.24,8484.9519999999993,4717.7340000000004,8756.8529999999992,4971.3720000000003,10209.616,6043.6009999999997,11274.307000000001,7263.7070000000003,11218.041999999999,6580.5429999999997,9830.6980000000003,5446.7619999999997,9717.8320000000003,5113.482,8723.0879999999997,5092.7709999999997,8611.6720000000005,4782.0320000000002,8719.1509999999998,4533.1580000000004,9296.7659999999996,5647.2070000000003,9965.48,5065.9530000000004,8211.3809999999994,5013.9669999999996,9107.0529999999999,4712.6099999999997,10263.228999999999,6075.375,11323.146000000001,7294.9889999999996,11265.210999999999,6608.4709999999995,9878.4789999999994,5473.2110000000002,9451.3729999999996,5453.8019999999997,9072.9760000000006,4817.0529999999999,8659.143,4808.5209999999997,8476.777,4848.7860000000001,9659.0859999999993,5358.1139999999996,10013.939,5090.6149999999998,8256.7289999999994,5041.5770000000002,9130.5380000000005,4725.2129999999997,10304.728999999999,6100.0290000000005,11357.404,7316.4889999999996,11300.285,6630.6040000000003,10163.474,5552.4129999999996,9486.1630000000005,5472.7209999999995,9118.6560000000009,4840.8739999999998,8373.2170000000006,5092.5559999999996,8808.9570000000003,4580.1400000000003,9698.5349999999999,5380.8289999999997,9737.3029999999999,5431.3,8588.777,4775.0140000000001,9192.2669999999998,4758.1589999999997,10001.326999999999,6490.6570000000002,11801.466,6953.2619999999997,10968.218000000001,7037.6620000000003,9960.9490000000005,5518.6880000000001,9842.4850000000006,5179.1899999999996,9155.9439999999995,4860.7849999999999,8413.1769999999997,5116.8639999999996,8851.0480000000007,4602.0780000000004,9739.6049999999996,5403.6880000000001,9778.2620000000006,5454.1620000000003,8629.6239999999998,4797.7870000000003,9632.1759999999995,5640.1310000000003,10354.18,6341.3739999999998,11913.128000000001,7174.902,11523.938,7579.7089999999998,9915.7199999999993,5615.6970000000001,10530.874,5692.6549999999997,9658.2569999999996,5218.625,8460.366,5258.5969999999998,9385.6530000000002,5031.2389999999996,9961.1460000000006,6178.5360000000001,10717.620999999999,5609.1559999999999,8907.49,5170.4989999999998,9665.1380000000008,5659.4409999999998,10416.269,6379.4009999999998,11984.6,7217.9470000000001,11593.066999999999,7625.1819999999998,9975.1839999999993,5649.3689999999997,10594.031999999999,5726.7929999999997,9380.2520000000004,5585.8379999999997,8810.8909999999996,4990.3159999999998,9441.9290000000001,5061.4070000000002,10020.884,6215.5870000000004,10781.903,5642.7950000000001,8960.8979999999992,5201.4979999999996,10456.861999999999,6124.2910000000002,10676.819,6537.0069999999996,12462.781999999999,8190.6859999999997,12867.27,7794.74,11238.717000000001,6305.1379999999999,11115.584999999999,6650.2139999999999,10603.74,5757.3869999999997,9795.2279999999992,5624.52,10039.406000000001,5931.1319999999996,11367.804,6456.2709999999997,11750.44,6222.3249999999998,9478.9850000000006,6057.799,10980.617,5892.9340000000002,10862.371999999999,6643.03,12547.825999999999,8247.1280000000006,12955.531999999999,7848.018,10871.763999999999,6181.6350000000002,11191.073,6695.5069999999996,10675.629000000001,5796.4080000000004,9861.4480000000003,5662.25,10107.224,5971.42,11445.130999999999,6500.14,11464.938,6630.0780000000004,9867.4179999999997,5774.3630000000003,11053.52,5931.8519999999999,10567.004000000001,7054.8329999999996,13057.46,7876.8,13042.439,7900.4790000000003,10944.188,6222.9030000000002,11265.402,6740.1049999999996,10746.412,5834.8289999999997,9613.5619999999999,6012.4859999999999,10510.434999999999,5674.6530000000002,11521.263000000001,6543.3310000000001,11541.21,6674.1850000000004,9932.6360000000004,5812.5330000000004,11105.919,5959.8239999999996,10616.983,7088.5519999999997,13119.789000000001,7914.6260000000002,12676.7,8366.4060000000009,10996.241,6252.5640000000003,11684.825000000001,6406.1729999999998,10797.293,5862.4459999999999,9658.8700000000008,6040.7539999999999,10560.12,5701.49,11575.998,6574.3829999999998,11596.038,6705.8909999999996,9979.5120000000006,5839.9669999999996,10811.548000000001,6332.384,11036.679,6750.2830000000004,13180.427,7951.4269999999997,12735.419,8405.1730000000007,11497.594999999999,6450.5919999999996,11738.584000000001,6435.5969999999998,10498.262000000001,6237.8549999999996,10019.119000000001,5752.0820000000003,10608.450999999999,5727.5950000000003,11260.734,6973.1030000000001,12021.128000000001,6364.9930000000004,10025.117,5866.6570000000002,10859.254999999999,6360.317,11085.437,6780.2849999999999,12806.976000000001,8419.1270000000004,13224.504000000001,8010.3770000000004,11095.877,6309.3410000000003,11790.58,6464.0559999999996,10544.521000000001,6265.4679999999998,10063.221,5777.2089999999998,10655.208000000001,5752.8490000000002,11310.523999999999,7004.0379999999996,12074.456,6393.1,9737.7000000000007,6224.0029999999997,11254.056,6038.9040000000005,11132.75,6809.3969999999999,12861.939,8455.607,13281.554,8044.8149999999996,11143.406000000001,6336.424,11469.89,6862.8010000000004,10941.142,5940.527,10106.017,5801.5919999999996,10357.701999999999,6120.2179999999998,11730.72,6662.16,12126.192999999999,6420.3680000000004,9779.009,6250.54,11302.119000000001,6064.5619999999999,11180.278,6838.6419999999998,12917.156999999999,8492.2540000000008,13338.861999999999,8079.4080000000004,11191.154,6363.6329999999998,11518.902,6892.21,10987.813,5965.86,10149.001,5826.0820000000003,10401.728999999999,6146.3729999999996,11780.924999999999,6690.6409999999996,11801.329,6824.6059999999998,10155.026,5942.6859999999997,11348.691999999999,6089.4229999999998,10848.532999999999,7244.7629999999999,13408.55,8089.8720000000003,13394.387000000001,8112.9260000000004,11300.169,6957.8320000000003,11940.808000000001,6546.2790000000005,11033.03,5990.4049999999997,9868.7569999999996,6171.7089999999998,10790.29,5825.8130000000001,11829.562,6718.2340000000004,11850.054,6852.7830000000004,10196.688,5967.067,11045.672,6469.4669999999996,11275.983,6897.5309999999999,13468.281999999999,8126.1229999999996,13014.144,8589.1910000000007,11287.312,6418.4250000000002,11993.762000000001,6575.2629999999999,11081.795,6016.8729999999996,9912.1779999999999,6198.8010000000004,10837.9,5851.5290000000005,11505.088,7124.9229999999998,12282.839,6502.93,10241.608,5993.357,11092.813,6497.0659999999998,11324.16,6927.1760000000004,13526.233,8161.2920000000004,13070.261,8626.241,11335.718000000001,6446.0079999999998,12045.14,6603.3819999999996,10771.005999999999,6400.6589999999997,10279.148999999999,5900.2349999999997,10884.102000000001,5876.4840000000004,11554.284,7155.49,12335.531000000001,6530.7020000000002,10285.200999999999,6018.8689999999997,11140.162,6524.7920000000004,11372.563,6956.9570000000003,13140.555,8640.5239999999994,13570.724,8219.3649999999998,11384.346,6473.7169999999996,12096.745000000001,6631.6270000000004,10816.927,6428.0680000000002,10322.933999999999,5925.18,10930.507,5901.549,11603.703,7186.1949999999997,12388.460999999999,6558.6,9988.4150000000009,6385.0680000000002,null,188550.90100000001,179887.44699999999,180089.44100000002,181010.26499999996,181966.22,182507.35400000005,191471.66899999997,192580.62100000001,209505.14800000004,210673.88300000003,212074.52,213081.36399999994,214680.80399999997,215008.429,215927.73099999997,216851.25199999995,218376.62600000002,218710.976,219647.20199999996,220587.68400000007]
[null,10046,"Central Electric Coop",29899.125,18322.509999999998,37306.445,26737.055,47900.324000000001,33370.129000000001,42722.449000000001,31289.333999999999,37632.190999999999,25122.1,34444.773000000001,22839.076000000001,31666.473000000002,20331.673999999999,32630.199000000001,22901.002,33622.546999999999,20905.437999999998,36966.012000000002,24541.544999999998,36670.406000000003,22231.984,31710.782999999999,21138.812999999998,29944.375,18350.234,37279.078000000001,26717.440999999999,48188.046999999999,33570.57,42363.648000000001,31026.048999999999,36719.796999999999,24513.008000000002,34331.391000000003,22763.956999999999,31699.629000000001,20275.136999999999,32719.756000000001,22963.16,33598.108999999997,20889.886999999999,36884.894999999997,24486.486000000001,36377.383000000002,22190.699000000001,31574.275000000001,21047.815999999999,30931.77,18955.326000000001,38043.559000000001,27265.565999999999,49212.722999999998,34284.421999999999,43476.093999999997,31841.298999999999,37701.660000000003,25168.469000000001,35367.815999999999,23451.111000000001,32823.175999999999,20994.546999999999,33682.273000000001,23639.384999999998,34869.328000000001,21680.646000000001,37816.589999999997,25106.098000000002,37440.008000000002,22839.315999999999,32450.74,21632.074000000001,31192.655999999999,19115.199000000001,38288.675999999999,27441.241999999998,49460.737999999998,34457.195,43718.991999999998,32019.188999999998,37953.968999999997,25336.907999999999,35620.813000000002,23618.863000000001,33079.792999999998,21158.686000000002,33929.508000000002,23812.905999999999,35128.777000000002,21841.967000000001,38069.476999999999,25273.986000000001,37701.351999999999,22998.74,32703.208999999999,21800.375,34054.18,20868.771000000001,41200.273000000001,29527.969000000001,52575.516000000003,36627.129000000001,47122.964999999997,34512.218999999997,42192.741999999998,28166.585999999999,38998.375,25858.400000000001,36561.870999999999,23385.907999999999,36918.641000000003,25910.776999999998,38777.141000000003,24110.398000000001,41155.542999999998,27322.800999999999,41739.012000000002,25461.807000000001,35849.699000000001,23897.866999999998,34774.366999999998,21310.107,41876.93,30012.921999999999,53260.148000000001,37104.093999999997,47793.495999999999,35003.296999999999,42180.902000000002,28158.675999999999,39696.781000000003,26321.484,37270.269999999997,23839.018,37601.152000000002,26389.787,39493.358999999997,24555.719000000001,41853.644999999997,27786.261999999999,42460.453000000001,25901.907999999999,36546.652000000002,24362.460999999999,35607.612999999998,21638.386999999999,43213.512000000002,29837.953000000001,54220.991999999998,37304.851999999999,49551.91,34406.487999999998,43278.913999999997,28222.155999999999,40921.766000000003,26258.006000000001,38136.313000000002,24134.484,38569.375,26583.083999999999,40375.038999999997,24835.592000000001,42681.855000000003,28119.615000000002,43556.707000000002,25967.201000000001,37223.574000000001,24847.096000000001,36330.089999999997,22077.434000000001,43900.66,30312.412,54909.141000000003,37778.313000000002,50237.483999999997,34882.523000000001,43981.957000000002,28680.609,41629.277000000002,26711.99,38847.648000000001,24584.655999999999,39256.980000000003,27056.998,41094.207000000002,25277.971000000001,43382.097999999998,28580.937999999998,44284.413999999997,26401.037,37920.152000000002,25312.065999999999,37895.940999999999,23028.98,39219.129000000001,27079.919999999998,57053.949000000001,39253.976999999999,54134.894999999997,37588.690999999999,42988.406000000003,28032.715,45353.671999999999,29101.800999999999,41723.813000000002,26404.831999999999,37227.453000000001,25658.190999999999,38316.019999999997,23569.044999999998,42603.445,28067.951000000001,43471.362999999998,25916.32,34327.273000000001,22913.780999999999,38450.824000000001,23366.175999999999,39746.875,27444.32,57582.461000000003,39617.601999999999,54661.434000000001,37954.296999999999,42573.726999999999,27762.309000000001,45897.063000000002,29450.473000000002,42270.141000000003,26750.563999999998,37755.550999999999,26022.17,38868.355000000003,23908.798999999999,43141.25,28422.266,44030.262000000002,26249.52,34862.258000000002,23270.893,39005.707000000002,23703.377,40274.625,27808.719000000001,58110.976999999999,39981.226999999999,55187.972999999998,38319.894999999997,43113.688000000002,28114.414000000001,46440.445,29799.148000000001,42816.472999999998,27096.311000000002,38283.648000000001,26386.148000000001,39420.695,24248.557000000001,43679.050999999999,28776.576000000001,44589.156000000003,26582.715,35397.25,23628.004000000001,39560.589999999997,24040.574000000001,40802.375,28173.115000000002,58639.491999999998,40344.851999999999,55714.512000000002,38685.504000000001,43653.644999999997,28466.516,46983.828000000001,30147.815999999999,43362.796999999999,27442.055,38811.745999999999,26750.131000000001,39973.035000000003,24588.311000000002,44216.847999999998,29130.891,45148.059000000001,26915.918000000001,35932.237999999998,23985.115000000002,40115.476999999999,24377.771000000001,41330.120999999999,28537.511999999999,59168.004000000001,40708.472999999998,56241.050999999999,39051.108999999997,45148.214999999997,29441.129000000001,47527.222999999998,30496.488000000001,43909.125,27787.793000000001,39339.843999999997,27114.109,40525.375,24928.067999999999,44754.644999999997,29485.195,45706.957000000002,27249.113000000001,36467.226999999999,24342.226999999999,40670.358999999997,24714.967000000001,41857.866999999998,28901.914000000001,59696.52,41072.097999999998,56767.593999999997,39416.711000000003,44733.546999999999,29170.723000000002,48070.608999999997,30845.164000000001,44455.445,28133.535,39867.940999999999,27478.092000000001,41077.707000000002,25267.824000000001,45292.438000000002,29839.513999999999,46265.855000000003,27582.312999999998,37002.214999999997,24699.333999999999,41225.241999999998,25052.164000000001,42385.620999999999,29266.307000000001,60225.031000000003,41435.726999999999,57294.125,39782.315999999999,45273.5,29522.831999999999,48613.995999999999,31193.835999999999,45001.77,28479.278999999999,40396.038999999997,27842.07,41630.046999999999,25607.578000000001,45830.237999999998,30193.824000000001,46824.75,27915.506000000001,37537.203000000001,25056.442999999999,41780.129000000001,25389.357,42913.366999999998,29630.706999999999,60753.546999999999,41799.351999999999,57820.671999999999,40147.917999999998,45813.457000000002,29874.932000000001,49157.379000000001,31542.504000000001,45548.101999999999,28825.018,40924.133000000002,28206.048999999999,42182.387000000002,25947.331999999999,46368.042999999998,30548.138999999999,47383.648000000001,28248.705000000002,38072.190999999999,25413.555,42335.012000000002,25726.555,43441.116999999998,29995.105,61282.059000000001,42162.976999999999,58347.214999999997,40513.523000000001,47308.027000000002,30849.544999999998,49700.773000000001,31891.18,46094.434000000001,29170.761999999999,41452.230000000003,28570.025000000001,42734.726999999999,26287.09,46905.836000000003,30902.449000000001,47942.542999999998,28581.903999999999,38607.184000000001,25770.666000000001,42889.894999999997,26063.754000000001,43968.866999999998,30359.502,61810.574000000001,42526.597999999998,58873.75,40879.129000000001,46893.358999999997,30579.138999999999,50244.160000000003,32239.851999999999,46640.75,29516.504000000001,41980.332000000002,28934.008000000002,43287.063000000002,26626.85,47443.637000000002,31256.758000000002,48501.449000000001,28915.103999999999,39142.171999999999,26127.773000000001,43444.777000000002,26400.951000000001,44496.608999999997,30723.9,62339.09,42890.222999999998,59400.288999999997,41244.730000000003,47433.315999999999,30931.24,50787.550999999999,32588.52,47187.082000000002,29862.241999999998,42508.434000000001,29297.986000000001,43839.406000000003,26966.6,47981.434000000001,31611.072,49060.343999999997,29248.298999999999,39677.160000000003,26484.888999999999,43999.656000000003,26738.145,45024.355000000003,31088.296999999999,62867.601999999999,43253.847999999998,59926.828000000001,41610.332000000002,47973.27,31283.346000000001,51330.93,32937.195,47733.41,30207.99,43036.523000000001,29661.965,44391.741999999998,27306.357,48519.237999999998,31965.386999999999,49619.233999999997,29581.502,40212.148000000001,26842,null,722902.38699999999,720474.82700000005,740673.99599999993,745723.21600000001,812796.59,825553.89000000013,839492.48400000017,853431.05500000005,850931.56300000008,860059.59000000008,870764.77899999998,881469.96299999999,893752.25100000005,902880.28599999985,913585.4439999999,924290.62300000002,936572.93799999985,945700.97900000028,956406.14399999997,967111.29999999993]
[null,10047,"Central Lincoln PUD",67564.672000000006,42982.120999999999,68227.125,53843.612999999998,78400.233999999997,53990.847999999998,76012.608999999997,58311.453000000001,70249.016000000003,46089.398000000001,72723.164000000004,46270.559000000001,64208.27,41973.508000000002,57868.273000000001,44872.425999999999,59238.773000000001,38906.589999999997,56734.945,44253.605000000003,61178.292999999998,39509.241999999998,59213.953000000001,42562.495999999999,65509.203000000001,45823.559000000001,71679.710999999996,51453.688000000002,78463.281000000003,54049.152000000002,76263.429999999993,58480.851999999999,66952.179999999993,44518.593999999997,72276.047000000006,45993.425999999999,59964.214999999997,43161.66,59016.108999999997,41771.468999999997,58852.163999999997,38656.883000000002,56042.565999999999,43711.574000000001,61276.108999999997,39549.660000000003,59546.171999999999,42803.781000000003,65905.75,46101.008000000002,72089,51747.641000000003,75891.547000000006,57347.461000000003,79730.008000000002,55746.237999999998,67357.233999999997,44787.781000000003,72698.5,46262.035000000003,60344.190999999999,43435.112999999998,59395.559000000001,42039.535000000003,59238.078000000001,38910.269999999997,56404.815999999999,43994.184000000001,61669.73,39803.519999999997,57526.758000000002,45474.281000000003,68596.391000000003,43683.758000000002,72265.133000000002,51874.082000000002,76077.093999999997,57487.663999999997,79924.922000000006,55882.523000000001,67521.508000000002,44897.016000000003,70185.445000000007,49065.366999999998,62913.214999999997,41118.828000000001,59540.141000000003,42141.862999999998,57091.586000000003,41295.601999999999,58809.625,41833.633000000002,61819.754000000001,39900.351999999999,57666.703000000001,45584.91,67900.281000000003,43534.563000000002,72108.843999999997,52332.601999999999,75132.483999999997,57653.417999999998,77592.945000000007,55390.741999999998,68596.445000000007,45336.281000000003,68709.358999999997,48479.483999999997,62768.461000000003,41544.995999999999,56743.347999999998,44539.648000000001,59019.991999999998,39047.582000000002,58569.016000000003,41866.711000000003,59113.59,41997.148000000001,59695.09,43233.48,68067.241999999998,43641.625,69417.383000000002,55330.394999999997,78284.327999999994,54828.762000000002,74812.891000000003,58498.27,66049.797000000006,44272.921999999999,71499.983999999997,45976.894999999997,62922.472999999998,41646.934000000001,56882.495999999999,44648.870999999999,59164.625,39143.273000000001,58712.563000000002,41969.324000000001,59258.453000000001,42100.07,59841.387000000002,43339.434000000001,64525.313000000002,45569.957000000002,65538.304999999993,47388.288999999997,81221.016000000003,57153.258000000002,73935.281000000003,57516.68,64989.105000000003,43667.758000000002,72686.648000000001,47009.175999999999,67098.141000000003,44533.004000000001,53650.714999999997,41884.593999999997,56417.73,37281.777000000002,55050.125,43118.41,60581.262000000002,39203.25,54512.362999999998,39490.269999999997,64629.445,45643.495999999999,65644.101999999999,47464.777000000002,81352.148000000001,57245.52,74054.616999999998,57609.508000000002,65094.012000000002,43738.245999999999,72803.976999999999,47085.063000000002,64629.788999999997,47181.608999999997,55871.355000000003,39818.184000000001,56508.773000000001,37341.940999999999,55138.957000000002,43187.987999999998,60679.016000000003,39266.508000000002,54600.34,39554,65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,67953.429999999993,43772.078000000001,63732.93,50809.891000000003,82033.062999999995,57786.457000000002,77930.664000000004,55282.273000000001,66958.375,45093.809000000001,71983.866999999998,51324.199000000001,67251.773000000001,44934.144999999997,55002.995999999999,42983.175999999999,56533.476999999999,37466.758000000002,58147.667999999998,41659.480000000003,59132.921999999999,42043.792999999998,56279.285000000003,40835.745999999999,68021.476999999999,43815.91,63796.762000000002,50860.785000000003,82115.266000000003,57844.358999999997,75073.148000000001,58273.25,67025.452999999994,45138.976999999999,74776.952999999994,48654.648000000001,67319.133000000002,44979.152000000002,55058.082000000002,43026.226999999999,56590.09,37504.273000000001,58205.891000000003,41701.195,59192.137000000002,42085.898000000001,56335.641000000003,40876.641000000003,65608.452999999994,46312.593999999997,66451.125,48292.218999999997,82176.733999999997,57887.663999999997,75129.343999999997,58316.855000000003,69853.25,46403.917999999998,74832.914000000004,48691.063000000002,64812.964999999997,47569.34,57260.188000000002,40897.495999999999,56632.417999999998,37532.324000000001,56048.358999999997,43933.453000000001,61467.688000000002,39886.093999999997,56377.773000000001,40907.211000000003,65690.789000000004,46370.711000000003,66534.531000000003,48352.828000000001,79192.562999999995,61047.690999999999,78165.133000000002,55448.593999999997,67159.812999999995,45229.457000000002,74926.858999999997,48752.188000000002,64894.309000000001,47629.046999999999,57332.050999999999,40948.824000000001,56703.483999999997,37579.421999999999,56118.68,43988.582000000002,61544.813000000002,39936.141000000003,54232.648000000001,43174.41,68226.047000000006,43947.671999999999,66601.164000000004,48401.262000000002,79271.914000000004,61108.866999999998,78243.437999999995,55504.141000000003,67227.093999999997,45274.766000000003,72272.773000000001,51530.18,67521.625,45114.438000000002,57389.468999999997,40989.836000000003,54613.315999999999,39764,58380.91,41826.586000000003,61606.438000000002,39976.129000000001,54286.945,43217.644999999997,68294.375,43991.684000000001,66667.883000000002,48449.733999999997,79351.351999999999,61170.105000000003,78321.827999999994,55559.745999999999,67294.437999999995,45320.125,72345.164000000004,51581.809000000001,67589.241999999998,45159.629000000001,57446.945,41030.887000000002,54668.004000000001,39803.82,58439.366999999998,41868.464999999997,59429.574000000001,42254.711000000003,56561.620999999999,41040.605000000003,68345.452999999994,44024.59,64100.671999999999,51103.078000000001,82506.601999999999,58120.027000000002,78380.437999999995,55601.328000000001,67386.718999999997,49336.991999999998,75133.241999999998,48886.476999999999,67639.820000000007,45193.413999999997,55320.34,43231.167999999998,56859.601999999999,37682.891000000003,58483.082000000002,41899.781000000003,59474.023000000001,42286.313000000002,56603.921999999999,41071.300999999999,65954.327999999994,46556.737999999998,66801.5,48546.847999999998,82610.195000000007,58193.008000000002,75525.554999999993,58624.41,67429.327999999994,45410.972999999998,75227.562999999995,48947.851999999999,67724.718999999997,45250.137000000002,55389.766000000003,43285.421999999999,56930.949000000001,37730.171999999999,56343.788999999997,44165.023000000001,61791.68,40096.328000000001,56674.940999999999,41122.836000000003,66020.366999999998,46603.362999999998,66868.406000000003,48595.476999999999,82692.968999999997,58251.313000000002,75601.226999999999,58683.141000000003,67496.875,45456.461000000003,75302.937999999995,48996.883000000002,65219.953000000001,47868.050999999999,57619.718999999997,41154.296999999999,56987.957000000002,37767.957000000002,56400.203000000001,44209.25,61853.546999999999,40136.480000000003,56731.690999999999,41164.012000000002,66086.483999999997,46650.035000000003,66935.391000000003,48644.144999999997,79669.866999999998,61415.644999999997,78636.164000000004,55782.73,67564.491999999998,45502,75378.366999999998,49045.968999999997,65285.277000000002,47915.995999999999,57677.425999999999,41195.512000000002,57045.02,37805.773000000001,56456.675999999999,44253.512000000002,61915.483999999997,40176.671999999999,54559.281000000003,43434.445,null,1345185.1860000002,1335815.4850000001,1343900.2379999999,1347177.1149999998,1340906.51,1340310.3970000001,1314022.4269999999,1316143.3709999998,1337913.0959999997,1335594.5139999997,1336932.2550000001,1338271.3480000005,1343281.4419999998,1340953.568,1342296.655,1343641.1129999997,1348671.2749999997,1346334.06,1347682.5370000005,1349032.3630000001]
[null,10055,"Albion, City of",147.375,94.444999999999993,172.27,144.25399999999999,254.517,188.465,234.41300000000001,197.44,215.435,153.79499999999999,179.36699999999999,123.916,153.14699999999999,104.67100000000001,127.72799999999999,97.230999999999995,130.61799999999999,74.566000000000003,143.08699999999999,91.796999999999997,142.38499999999999,74.614000000000004,122.074,77.465999999999994,140.76599999999999,98.825999999999993,179.94,137.53800000000001,254.113,189.09100000000001,234.262,197.57,203.351,148.441,178.59899999999999,123.6,146.267,110.23,131.76900000000001,91.438999999999993,129.745,73.817999999999998,140.87299999999999,90.661000000000001,142.53299999999999,74.882999999999996,122.85899999999999,78.260000000000005,132.197,92.436000000000007,172.571,132.08199999999999,237.56200000000001,194.268,237.00700000000001,183.161,195.852,143.18700000000001,170.62100000000001,117.917,138.22999999999999,104.25700000000001,123.07299999999999,85.575000000000003,121.277,68.668000000000006,132.822,85.765000000000001,132.69999999999999,69.944000000000003,110.105,77.366,137.78100000000001,87.692999999999998,173.047,132.447,238.02500000000001,194.64699999999999,237.482,183.52699999999999,196.33699999999999,143.542,164.57900000000001,124.8,144.38399999999999,98.944000000000003,123.569,85.92,117.364,73.421000000000006,138.285,81.143000000000001,133.251,70.233999999999995,110.598,77.712999999999994,142.06,90.912999999999997,179.221,137.33799999999999,243.26599999999999,200.893,247.63399999999999,193.28399999999999,213.749,154.54,171.80699999999999,131.53899999999999,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,142.06,90.912999999999997,171.828,144.73099999999999,253.31800000000001,190.84100000000001,237.65600000000001,203.262,205.15,150.44,178.68100000000001,124.66500000000001,150.63800000000001,103.572,121.062,93.281999999999996,125.508,71.429000000000002,141.09899999999999,82.775999999999996,130.28200000000001,76.228999999999999,115.664,74.176000000000002,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,158.09899999999999,102.304,160.99199999999999,136.43600000000001,260.43799999999999,196.61600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,120.468,92.486999999999995,127.087,72.867999999999995,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,158.09899999999999,102.304,160.99199999999999,136.43600000000001,260.43799999999999,196.61600000000001,238.60300000000001,203.89599999999999,198.22399999999999,145.614,185.96299999999999,130.44800000000001,153.17699999999999,105.449,120.468,92.486999999999995,127.087,72.867999999999995,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,260.43799999999999,196.61600000000001,238.60300000000001,203.89599999999999,206.45,149.55500000000001,185.96299999999999,130.44800000000001,147.21899999999999,111.407,125.215,87.739000000000004,127.087,72.867999999999995,138.20500000000001,89.453999999999994,137.83799999999999,73.451999999999998,115.767,74.834999999999994,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,185.96299999999999,130.44800000000001,147.21899999999999,111.407,125.215,87.739000000000004,127.087,72.867999999999995,138.20500000000001,89.453999999999994,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,158.09899999999999,102.304,160.99199999999999,136.43600000000001,260.43799999999999,196.61600000000001,248.46799999999999,194.03100000000001,197.96600000000001,158.03899999999999,185.96299999999999,130.44800000000001,153.17699999999999,105.449,120.468,92.486999999999995,127.087,72.867999999999995,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,260.43799999999999,196.61600000000001,238.60300000000001,203.89599999999999,198.22399999999999,145.614,185.96299999999999,130.44800000000001,153.17699999999999,105.449,120.468,92.486999999999995,127.087,72.867999999999995,138.20500000000001,89.453999999999994,137.83799999999999,73.451999999999998,115.767,74.834999999999994,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,260.43799999999999,196.61600000000001,238.60300000000001,203.89599999999999,198.22399999999999,145.614,185.96299999999999,130.44800000000001,147.21899999999999,111.407,125.215,87.739000000000004,127.087,72.867999999999995,138.20500000000001,89.453999999999994,137.83799999999999,73.451999999999998,115.767,74.834999999999994,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,185.96299999999999,130.44800000000001,147.21899999999999,111.407,125.215,87.739000000000004,127.087,72.867999999999995,138.20500000000001,89.453999999999994,137.83799999999999,73.451999999999998,111.376,79.225999999999999,null,3445.0759999999996,3419.4339999999993,3258.643,3268.7329999999997,3391.9609999999998,3379.2620000000002,3365.5030000000006,3365.5030000000006,3430.8880000000013,3418.7200000000003,3418.72,3418.7199999999993,3430.8870000000006,3418.7200000000007,3418.7210000000009,3418.7200000000003,3430.8869999999993,3418.7210000000005,3418.7200000000003,3418.7200000000007]
[null,10057,"Ashland, City of",9275.9189999999999,4835.1440000000002,10026.972,6746.0619999999999,11502.778,6930.567,11288.174999999999,7518.0789999999997,10300.495999999999,5821.8329999999996,9863.2929999999997,5376.7619999999997,9263.4699999999993,5011.3599999999997,8221.5789999999997,5201.7420000000002,8454.3430000000008,4400.6000000000004,9920.2630000000008,5925.0640000000003,10199.978999999999,5050.7299999999996,7891.8230000000003,4459.5870000000004,8987.99,5192.5590000000002,10457.183000000001,6352.2139999999999,11528.401,6942.7489999999998,11305.262000000001,7535.1540000000005,9927.7309999999998,5698.3959999999997,9884.8410000000003,5389.7579999999998,8933.6630000000005,5376.1080000000002,8552.3449999999993,4920.277,8484.2620000000006,4413.1059999999998,9921.1650000000009,5930.9560000000001,10209.14,5049.6639999999998,7937.0839999999998,4486.9179999999997,8616.3240000000005,4977.7489999999998,10111.184999999999,6142.0309999999999,10712.182000000001,7130.701,11379.161,6861.7960000000003,9667.9869999999992,5548.1629999999996,9579.0460000000003,5222.7709999999997,8573.9549999999999,5159.5919999999996,8137.5739999999996,4680.9769999999999,8004.4260000000004,4162.3410000000003,9565.9189999999999,5717.732,9811.2520000000004,4853.3190000000004,7265.5060000000003,4562.3890000000001,8939.39,4654.6840000000002,10111.184999999999,6142.0309999999999,10712.182000000001,7130.701,11379.161,6861.7960000000003,9667.9869999999992,5548.1629999999996,9226.8050000000003,5575.0119999999997,8911.2150000000001,4822.3320000000003,8137.5739999999996,4680.9769999999999,7705.6419999999998,4461.125,9929.1380000000008,5354.5140000000001,9811.2520000000004,4853.3190000000004,7265.5060000000003,4562.3890000000001,8757.0630000000001,4559.7479999999996,10098.550999999999,6134.3590000000004,10750.429,7156.1610000000001,11374.332,6858.8770000000004,9924.7260000000006,5606.7780000000002,9234.0120000000006,5579.3630000000003,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8757.0630000000001,4559.7479999999996,9700.4680000000008,6532.442,11175.981,6730.6080000000002,10941.018,7292.1909999999998,9534.6450000000004,5471.6360000000004,9586.5259999999998,5226.8490000000002,8846.9359999999997,4787.5410000000002,7733.9059999999999,4922.57,8024.0839999999998,4172.5590000000002,9923.991,5351.732,9751.7639999999992,5360.6880000000001,7639.4719999999998,4319.1289999999999,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9793.14,5532.442,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998,8582.1290000000008,4468.6610000000001,8883.7639999999992,5982.4610000000002,11685.156999999999,7037.2550000000001,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7570.8869999999997,4818.8119999999999,8346.4210000000003,4340.1750000000002,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998,8582.1290000000008,4468.6610000000001,8883.7639999999992,5982.4610000000002,11685.156999999999,7037.2550000000001,10787.832,7190.0940000000001,9408.3179999999993,5399.1419999999998,9838.0560000000005,5363.99,8518.7469999999994,4609.942,7570.8869999999997,4818.8119999999999,8346.4210000000003,4340.1750000000002,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11685.156999999999,7037.2550000000001,10787.832,7190.0940000000001,9793.14,5532.442,9838.0560000000005,5363.99,8196.3430000000008,4932.3469999999998,7865.33,4524.3680000000004,8346.4210000000003,4340.1750000000002,9756.7279999999992,5831.7740000000003,10294.019,5092.1139999999996,8107.5919999999996,4583.7889999999998,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9838.0560000000005,5363.99,8196.3430000000008,4932.3469999999998,7865.33,4524.3680000000004,8346.4210000000003,4340.1750000000002,9756.7279999999992,5831.7740000000003,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998,8582.1290000000008,4468.6610000000001,8883.7639999999992,5982.4610000000002,11685.156999999999,7037.2550000000001,11215.081,6762.8450000000003,9403.8080000000009,5921.7740000000003,9838.0560000000005,5363.99,8518.7469999999994,4609.942,7570.8869999999997,4818.8119999999999,8346.4210000000003,4340.1750000000002,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11685.156999999999,7037.2550000000001,10787.832,7190.0940000000001,9408.3179999999993,5399.1419999999998,9838.0560000000005,5363.99,8518.7469999999994,4609.942,7570.8869999999997,4818.8119999999999,8346.4210000000003,4340.1750000000002,9756.7279999999992,5831.7740000000003,10294.019,5092.1139999999996,8107.5919999999996,4583.7889999999998,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11685.156999999999,7037.2550000000001,10787.832,7190.0940000000001,9408.3179999999993,5399.1419999999998,9838.0560000000005,5363.99,8196.3430000000008,4932.3469999999998,7865.33,4524.3680000000004,8346.4210000000003,4340.1750000000002,9756.7279999999992,5831.7740000000003,10294.019,5092.1139999999996,8107.5919999999996,4583.7889999999998,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9838.0560000000005,5363.99,8196.3430000000008,4932.3469999999998,7865.33,4524.3680000000004,8346.4210000000003,4340.1750000000002,9756.7279999999992,5831.7740000000003,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,null,183486.62000000002,183416.92600000001,176444.07799999998,176444.07999999996,176868.77100000001,176343.54700000002,176372.20399999997,176372.20399999997,177015.98,176497.85800000001,176497.859,176497.859,177015.981,176497.859,176497.85800000001,176497.85800000001,177015.981,176497.859,176497.859,176497.859]
[null,10059,"Bandon, City of",3291.0889999999999,1769.144,3699.018,2550.5419999999999,4153.1580000000004,2611.4699999999998,4236.7259999999997,2977.0430000000001,3854.9859999999999,2249.6860000000001,3733.5680000000002,2149.6329999999998,3468.7469999999998,2047.2629999999999,2762.6190000000001,1883.5150000000001,2829.2750000000001,1578.71,2663.3809999999999,1752.9870000000001,2924.7449999999999,1563.9690000000001,2839.5390000000002,1698.7059999999999,3185.4969999999998,1887.3109999999999,3853.201,2411.886,4163.47,2617.9540000000002,4247.2439999999997,2984.4340000000002,3711.058,2197.739,3742.8330000000001,2154.9670000000001,3349.2020000000002,2180.4929999999999,2873.931,1783.7280000000001,2836.2919999999999,1582.625,2669.9850000000001,1757.3340000000001,2931.9960000000001,1567.846,2846.58,1702.9179999999999,3152.335,1868.6010000000001,3836.1289999999999,2400.5909999999999,3991.674,2747.8009999999999,4398.9430000000002,2822.0239999999999,3712.6970000000001,2204.018,3823.4969999999998,2199.8200000000002,3294.9,2153.7919999999999,2875.8879999999999,1784.271,2830.277,1578.848,2637.94,1741.4269999999999,2889.683,1547.548,2732.3670000000002,1803.4829999999999,3274.1460000000002,1759.3420000000001,3845.7190000000001,2406.5929999999998,4001.6529999999998,2754.6709999999998,4409.9399999999996,2829.08,3721.9789999999998,2209.5279999999998,3696.1959999999999,2342.1799999999998,3430.8960000000002,2031.4179999999999,2883.0770000000002,1788.732,2733.9690000000001,1686.1790000000001,2743.9070000000002,1646.4059999999999,2896.9070000000002,1551.4169999999999,2739.1979999999999,1807.991,3333.6579999999999,1797.231,3902.0549999999998,2510.5810000000001,4066.3270000000002,2865.1060000000002,4494.5529999999999,2909.8820000000001,3935.1660000000002,2342.848,3713.9229999999998,2400.0459999999998,3527.2759999999998,2105.3870000000002,2777.0079999999998,1929.075,2880.15,1630.2809999999999,2797.9520000000002,1699.7,2823.9459999999999,1703.4749999999999,2871.328,1739.221,3341.96,1801.7070000000001,3749.3530000000001,2679.2489999999998,4246.5839999999998,2702.11,4323.9989999999998,3098.864,3867.7579999999998,2339.7429999999999,3873.4290000000001,2255.75,3536.049,2110.6239999999998,2783.913,1933.8720000000001,2887.31,1634.335,2804.9059999999999,1703.925,2830.9639999999999,1707.7080000000001,2878.462,1743.5419999999999,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3380.8679999999999,1822.683,3396.7559999999999,2427.2869999999998,4390.3029999999999,2793.5590000000002,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3380.8679999999999,1822.683,3396.7559999999999,2427.2869999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4238.6540000000005,2523.5329999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3380.8679999999999,1822.683,3396.7559999999999,2427.2869999999998,4390.3029999999999,2793.5590000000002,4540.8040000000001,2939.826,4061.6709999999998,2700.5160000000001,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,null,65289.519000000008,65240.524000000005,65028.554000000004,65191.123999999996,66756.175000000003,66836.116000000009,66563.444000000003,66563.444000000018,66796.621000000014,66563.444000000003,66563.444000000003,66563.445000000007,66796.623000000007,66563.444000000003,66563.442999999999,66563.444000000003,66796.623999999996,66563.444000000003,66563.444000000018,66563.444000000003]
[null,10062,"Bonners Ferry, City of",3601.366,1892.7049999999999,4055.366,2371.0909999999999,4709.22,2849.808,4501.7290000000003,2860.04,4133.4979999999996,2355.9490000000001,4129.0360000000001,2171.9029999999998,3493.6559999999999,1918.4349999999999,3167.5140000000001,1794.838,3245.1039999999998,1558.8810000000001,3262.8510000000001,1780.3150000000001,3431.86,1631.116,3146.3429999999998,1667.722,3764.7289999999998,1934.1790000000001,4158.4279999999999,2496.0590000000002,4849.7489999999998,2949.105,4674.9269999999997,2878.4189999999999,4145.4949999999999,2367.125,4198.4970000000003,2318.5639999999999,3632.5309999999999,1964.4929999999999,3307.51,1829.4269999999999,3327.0709999999999,1652.4110000000001,3429.931,1817.5640000000001,3536.34,1704.5619999999999,3263.1770000000001,1745.4190000000001,3835.712,1981.9739999999999,4295.7110000000002,2614.3319999999999,4989.5860000000002,3059,4821.7,2998.3719999999998,4285.1970000000001,2469.4989999999998,4358.8760000000002,2424.009,3807.5630000000001,2047.797,3482.0540000000001,1921.346,3520.96,1741.8789999999999,3514.087,1858.3630000000001,3547.0309999999999,1709.712,3273.741,1751.07,3850.7350000000001,1989.692,4309.9219999999996,2622.8620000000001,5003.7280000000001,3067.6,4835.7740000000003,3007.038,4299.6719999999996,2477.7640000000001,4373.5259999999998,2432.1,3822.3220000000001,2055.779,3496.6950000000002,1929.4449999999999,3536.1550000000002,1749.4259999999999,3528.951,1866.24,3562.375,1717.1079999999999,3288.5569999999998,1758.9949999999999,4087.1439999999998,2099.8249999999998,4430.9650000000001,2659.6460000000002,5094.1480000000001,3097.723,4949.9229999999998,3047.7379999999998,4657.4769999999999,2659.473,4555.9399999999996,2515.9580000000001,3920.5360000000001,2120.248,3622.9209999999998,2003.885,3665.1559999999999,1820.319,3772.1309999999999,1998.9,3942.0639999999999,1900.123,3580.8159999999998,1915.319,4141.491,2127.7469999999998,4475.21,2686.203,5126.4309999999996,3117.3539999999998,4984.07,3068.7629999999999,4508.5069999999996,2574.4090000000001,4601.3549999999996,2541.0369999999998,3969.4749999999999,2146.7150000000001,3676.1039999999998,2033.3009999999999,3721.712,1848.4079999999999,3827.5509999999999,2028.268,4000.2629999999999,1928.175,3635.6849999999999,1944.6679999999999,4120.0410000000002,2205.866,4466.375,2736.1419999999998,5076.75,3197.2719999999999,4968.3159999999998,3124.6959999999999,4505.4319999999998,2646.9690000000001,4576.4459999999999,2614.9430000000002,3962.3789999999999,2210.4540000000002,3684.27,2082.828,3728.6729999999998,1897.5820000000001,3822.0509999999999,2088.7080000000001,4007.056,1971.124,3592.1860000000001,2004.462,4168.8180000000002,2231.9810000000002,4506.8890000000001,2760.9609999999998,5106.7560000000003,3216.17,5001.1289999999999,3145.3330000000001,4544.0129999999999,2669.6350000000002,4619.049,2639.2869999999998,4008.2620000000002,2236.0500000000002,3733.4749999999999,2110.645,3780.5630000000001,1923.99,3872.768,2116.424,4060.1590000000001,1997.2460000000001,3642.223,2032.384,4216.1540000000005,2257.3249999999998,4323.0940000000001,2648.3670000000002,5136.1629999999996,3234.69,5261.741,3309.2370000000001,4744.2349999999997,2787.268,4660.6959999999999,2663.0830000000001,4053.0729999999999,2261.0479999999998,3501.5819999999999,1979.548,3592.4580000000001,1828.26,3681.5619999999999,2011.932,3862.422,1899.9770000000001,3321.1990000000001,1853.25,4262.3119999999999,2282.038,4361.7020000000002,2672.018,5165.1809999999996,3252.9650000000001,5293.9170000000004,3329.4740000000002,4619.2150000000001,2713.8180000000002,4701.6779999999999,2686.5,4097.0200000000004,2285.5639999999999,3548.366,2005.9970000000001,3641.6770000000001,1853.309,3729.672,2038.2239999999999,3912.701,1924.71,3368.674,1879.742,4307.5119999999997,2306.2379999999998,4399.8100000000004,2695.3629999999998,5194.3810000000003,3271.355,5325.7560000000003,3349.498,4656.0659999999998,2735.4679999999998,4741.9219999999996,2709.4960000000001,4140.1099999999997,2309.6030000000001,3594.1019999999999,2031.8530000000001,3689.739,1877.768,3776.6489999999999,2063.8960000000002,3961.7579999999998,1948.8409999999999,3415.0390000000002,1905.614,4351.7690000000002,2329.933,4437.3109999999997,2718.3359999999998,5223.4359999999997,3289.654,5357.152,3369.2440000000001,4692.3389999999999,2756.779,4781.4830000000002,2732.1,4182.4409999999998,2333.2179999999998,3638.9360000000001,2057.1990000000001,3736.808,1901.722,3822.654,2089.038,4009.761,1972.4549999999999,3460.4520000000002,1930.954,4395.2049999999999,2353.1880000000001,4474.1949999999997,2740.9319999999998,5252.1559999999999,3307.741,5388.7520000000004,3389.1190000000001,4889.9129999999996,2872.8539999999998,4820.67,2754.491,4224.2049999999999,2356.5160000000001,3682.9609999999998,2082.0880000000002,3782.9720000000002,1925.2159999999999,3867.7669999999998,2113.6909999999998,4056.8040000000001,1995.596,3505.002,1955.8130000000001,4437.991,2376.0970000000002,4510.8729999999996,2763.4009999999998,5281.3190000000004,3326.107,5420.1270000000004,3408.8510000000001,4764.2879999999996,2799.049,4859.3500000000004,2776.5929999999998,4265.3729999999996,2379.4810000000002,3726.2539999999999,2106.5630000000001,3828.328,1948.299,3912.0880000000002,2137.9119999999998,4102.9949999999999,2018.318,3548.7779999999998,1980.24,4480.13,2398.6570000000002,4547.1279999999997,2785.6120000000001,5310.3789999999999,3344.41,5451.4080000000004,3428.5230000000001,4799.7969999999996,2819.9110000000001,4897.598,2798.4470000000001,4305.9949999999999,2402.143,3768.8420000000001,2130.6390000000001,3872.9050000000002,1970.9839999999999,3955.64,2161.7130000000002,4148.3599999999997,2040.634,3591.8069999999998,2004.251,4521.665,2420.8960000000002,4583.0460000000003,2807.616,5339.4759999999997,3362.7350000000001,5482.6859999999997,3448.1950000000002,4835.0870000000004,2840.6439999999998,4935.4669999999996,2820.0859999999998,4346.1189999999997,2424.527,3810.7820000000002,2154.3490000000002,3916.7710000000002,1993.309,3998.5050000000001,2185.1379999999999,4192.973,2062.5790000000002,3634.1559999999999,2027.8820000000001,4562.6450000000004,2442.8359999999998,4618.7020000000002,2829.4580000000001,5368.77,3381.183,5513.616,3467.6480000000001,5030.5460000000003,2955.4780000000001,4972.8779999999997,2841.462,4385.7449999999999,2446.6329999999998,3852.1460000000002,2177.7330000000002,3960.0059999999999,2015.3119999999999,4040.7579999999998,2208.2289999999998,4236.92,2084.1970000000001,3675.8980000000001,2051.174,4603.0969999999998,2464.4940000000001,4653.9369999999999,2851.0439999999999,5397.7759999999998,3399.451,5545.183,3487.5010000000002,4905.125,2881.7919999999999,5010.2979999999998,2862.8440000000001,4425.143,2468.6109999999999,3893.0349999999999,2200.8490000000002,4002.7049999999999,2037.0419999999999,4082.49,2231.0349999999999,4280.2950000000001,2105.5349999999999,3717.1320000000001,2074.183,4643.2759999999998,2486.0059999999999,4689.3090000000002,2872.712,5427.6329999999998,3418.2539999999999,5576.3990000000003,3507.1329999999998,4939.92,2902.2339999999999,5047.3370000000004,2884.0070000000001,4464.1530000000002,2490.373,3933.5,2223.7240000000002,4044.942,2058.5369999999998,4123.7690000000002,2253.5929999999998,4323.1819999999998,2126.63,3757.9209999999998,2096.9430000000002,4683.0370000000003,2507.2939999999999,4724.3320000000003,2894.1680000000001,5457.174,3436.8580000000002,5607.3710000000001,3526.6129999999998,4974.43,2922.5079999999998,5084.0410000000002,2904.98,4502.826,2511.9479999999999,3973.598,2246.3939999999998,4086.7820000000002,2079.83,4164.6620000000003,2275.9409999999998,4365.6480000000001,2147.52,3798.3270000000002,2119.491,null,69730.346000000005,71945.712,74309.570999999996,74582.460999999996,78118.378000000026,78712.902000000002,79291.020999999993,80124.210000000006,79088.364000000001,79626.474000000017,80407.837000000014,81175.173999999999,82187.847000000023,82678.675000000003,83415.913000000015,84144.689000000013,85119.973000000013,85580.597000000009,86291.486999999994,86995.773000000016]
[null,10074,"Forest Grove, City of",12832.916999999999,7029.7820000000002,14403.741,10262.805,16490.898000000001,10486.261,15486.67,10685.463,14987.007,8959.3379999999997,14181.891,8107.174,12974.035,7489.6880000000001,11335.388000000001,7438.6620000000003,11493.313,6461.0129999999999,12170.762000000001,7816.393,13402.464,7235.8109999999997,11862.786,7115.7169999999996,12354.697,7430.9560000000001,14889.550999999999,9662.0540000000001,16409.553,10434.671,15411.968000000001,10633.77,14396.857,8711.1630000000005,14120.712,8072.2790000000005,12465.431,7916.6090000000004,11698.370999999999,7007.4679999999998,11453.696,6438.7889999999998,12123.543,7785.9260000000004,13348.754999999999,7206.7830000000004,11819.056,7089.5640000000003,12320.374,7418.8419999999996,15190.868,9848.2759999999998,16480.580000000002,11403.144,16876.006000000001,10698.787,15277.303,9191.27,15115.199000000001,8603.7549999999992,13448.710999999999,8407.4639999999999,12692.936,7633.4949999999999,12417.064,6957.47,13094.374,8386.152,14360.608,7738.9740000000002,12260.3,7949.982,13822.254999999999,7611.5969999999998,15904.742,10287.277,16884.232,11663.876,16954.026999999998,10747.98,15347.517,9233.7710000000006,14705.871999999999,9121.0329999999994,13961.459000000001,7993.6850000000004,12749.734,7667.6710000000003,12076.901,7384.1940000000004,13581.063,7996.21,14425.334999999999,7774.0870000000004,12315.063,7985.9560000000001,13394.706,7359.0590000000002,15208.686,9849.3719999999994,16348.473,11325.152,16391.338,10422.582,15392.281000000001,9195.3279999999995,14152.054,8898.5400000000009,13406.119000000001,7709.0879999999997,11899.724,7750.7650000000003,11838.791999999999,6647.9880000000003,13018.936,7626.3519999999999,13308.465,7790.9,11753.728999999999,7058.5680000000002,13420.646000000001,7373.277,14694.525,10414.513000000001,16968.111000000001,10762.896000000001,15858.603999999999,11010.517,14838.856,8972.0429999999997,14662.898999999999,8433.509,13432.161,7724.1559999999999,11922.263000000001,7765.56,11860.906999999999,6660.4260000000004,13044.034,7641.0349999999999,13334.156999999999,7806.1049999999996,11775.789000000001,7071.8370000000004,13323.763999999999,8131.125,13453.968000000001,8567.1479999999992,17212.563999999998,10989.159,16420.059000000001,11548.09,14212.300999999999,8544.268,15015.897999999999,8720.3539999999994,13279.683999999999,7675.07,11335.217000000001,7400.65,12124.261,6730.0309999999999,12464.556,8015.7070000000003,13870.916999999999,7402.0889999999999,11784.412,7053.4480000000003,13396.696,8175.6329999999998,13524.793,8612.2469999999994,17274.072,11028.429,16480.914000000001,11590.888999999999,14283.022999999999,8586.7849999999999,15084.554,8760.2270000000008,12865.743,8204.8610000000008,11829.683999999999,7025.8689999999997,12200.807000000001,6772.52,12534.853999999999,8060.915,13943.566000000001,7440.8590000000004,11856.937,7096.857,14061.697,8569.2440000000006,14697.24,9329.1309999999994,16573.57,11609.377,17332.23,11060.401,16391.330000000002,9721.0290000000005,15498.565000000001,9886.1059999999998,14065.422,8111.1019999999999,12477.356,7404.9369999999999,13091.593999999999,7997.6880000000001,14106.915999999999,8223.0010000000002,15122.763000000001,8034.9189999999999,12132.41,7984.7929999999997,14675.369000000001,8138.1009999999997,14816.352000000001,9404.7360000000008,16707.884999999998,11703.458000000001,17472.526999999998,11149.929,15878.126,9538.2669999999998,15623.986000000001,9966.1090000000004,14179.222,8176.7280000000001,12578.328,7464.86,13197.494000000001,8062.3829999999998,14221.09,8289.5529999999999,14733.239,8611.8670000000002,12690.127,7589.8850000000002,14785.058999999999,8198.9269999999997,14375.44,10027.555,17461.057000000001,11163.669,17603.59,11233.566999999999,15997.228999999999,9609.8130000000001,15741.155000000001,10040.849,14285.538,8238.0370000000003,12229.856,7963.6530000000002,13781.788,7637.49,14327.766,8351.7350000000006,14843.764999999999,8676.4709999999995,12785.315000000001,7646.8159999999998,14892.165999999999,8258.3230000000003,14480.078,10100.543,17588.136999999999,11244.915999999999,17094.609,11952.169,16113.52,9679.6720000000005,16425.791000000001,9543.598,14389.34,8297.8960000000006,12318.748,8021.5370000000003,13881.931,7692.9840000000004,14431.918,8412.4459999999999,14951.666999999999,8739.5419999999995,12878.252,7702.4,14476.049000000001,8821.7510000000002,15132.419,9605.3619999999992,17700.581999999999,11316.811,17203.771000000001,12028.495000000001,16876.048999999999,10008.495000000001,16530.666000000001,9604.5310000000009,13963.842000000001,8868.223,12846.271000000001,7623.8760000000002,13970.536,7742.0879999999997,14019.948,8970.3050000000003,15569.98,8272.5319999999992,12960.485000000001,7751.585,14581.199000000001,8885.8310000000001,15242.846,9675.4539999999997,17188.798999999999,12040.333000000001,17974.842000000001,11470.478999999999,16334.603999999999,9812.4789999999994,16651.118999999999,9674.518,14065.575999999999,8932.8340000000007,12939.894,7679.4359999999997,14072.308999999999,7798.4889999999996,14122.127,9035.68,15683.460999999999,8332.8250000000007,12582.2,8280.8150000000005,15198.638999999999,8428.2739999999994,15347.177,9741.6810000000005,17306.442999999999,12122.736000000001,18097.717000000001,11548.888000000001,16446.263999999999,9879.5580000000009,16182.922,10322.64,14686.379000000001,8469.1890000000003,13028.335999999999,7731.9269999999997,13669.513999999999,8350.7389999999996,14729.953,8586.1730000000007,15790.683999999999,8389.7960000000003,12668.215,8337.4249999999993,15302.183999999999,8485.6949999999997,15452.224,9808.3580000000002,17424.891,12205.706,18221.421999999999,11627.83,16558.687999999998,9947.0939999999991,16293.522000000001,10393.188,14786.731,8527.0609999999997,13117.384,7784.7709999999997,13762.91,8407.7950000000001,14830.647000000001,8644.866,15364.767,8981.0059999999994,13234.032999999999,7915.19,15399.552,8539.6890000000003,14975.749,10446.297,18190.155999999999,11629.817999999999,18337.754000000001,11702.066999999999,16694.666000000001,10932.584999999999,16987.252,9869.8130000000001,14881.111000000001,8581.4840000000004,12739.85,8295.7420000000002,14356.316999999999,7955.8779999999997,14925.338,8700.0619999999999,15462.873,9038.3529999999992,13318.526,7965.7250000000004,14982.633,9130.4660000000003,15664.449000000001,9943.07,18322.868999999999,11714.665000000001,17807.873,12450.866,16785.835999999999,10083.545,17111.013999999999,9941.7209999999995,14989.505999999999,8643.9950000000008,12832.662,8356.1779999999999,14460.877,8013.8209999999999,14512.258,9285.2950000000001,16116.728999999999,8563.0280000000002,13415.562,8023.7629999999999,15084.696,9192.6640000000007,15771.645,10011.112999999999,18448.266,11794.838,17929.603999999999,12535.978999999999,16900.572,10152.468999999999,17227.955000000002,10009.665000000001,14552.748,9242.2289999999994,13388.165000000001,7945.473,14559.67,8068.5690000000004,14611.446,9348.7579999999998,16226.892,8621.56,13507.245999999999,8078.5990000000002,15187.462,9255.2890000000007,15879.572,10079.620999999999,17906.794999999998,12543.27,18724.756000000001,11949.029,17016.072,10221.852999999999,17345.669999999998,10078.058999999999,14652.161,9305.3639999999996,13479.647999999999,7999.7659999999996,14659.126,8123.6859999999997,14711.306,9412.6489999999994,16337.795,8680.4830000000002,13107.097,8626.2710000000006,null,260709.97900000002,258882.22200000007,273771.93400000007,278195.53700000001,267746.99699999997,267448.826,265274.74,266631.734,283482.821,284869.62100000004,287006.14,289092.18300000002,291864.65199999994,293058.14900000003,295061.26900000003,297077.96299999999,299926.65700000001,301152.68099999998,303210.82099999994,305282.80000000005]
[null,10087,"Port Angeles, City of",24784.631000000001,18004.703000000001,27249.713,22928.98,31549.175999999999,22597.623,29901.412,24518.809000000001,28061.348000000002,21052.276999999998,27078.938999999998,19979,25560.969000000001,18451.803,23145.041000000001,18560.732,22180.182000000001,15758.35,21873.213,16576.973000000002,21645.5,16026.165999999999,21347.73,16265.067999999999,21739.453000000001,16982.776999999998,23975.043000000001,22676.863000000001,28896.543000000001,21563.418000000001,26685.754000000001,24521.585999999999,24190.912,19596.752,24342.963,19485.048999999999,23022.210999999999,17816.16,20225.473000000002,18328.476999999999,19456.623,14650.199000000001,19118.458999999999,15867.29,18657.300999999999,14950.57,18385.074000000001,15441.272999999999,12027.707,9290.2909999999993,15198.343999999999,13502.455,18331.405999999999,13719.555,16883.629000000001,14724.677,14174.710999999999,11258.85,13607.313,10701.878000000001,12462.745000000001,9569.6730000000007,10126.808999999999,8648.2340000000004,9685.3080000000009,7297.4629999999997,8878.3109999999997,7129.2240000000002,9066.0540000000001,7110.6620000000003,9165.5229999999992,7417.277,12058.548000000001,9314.11,15231.210999999999,13531.656000000001,18369.388999999999,13747.98,16919.41,14755.886,14206.976000000001,11284.477999999999,13640.665999999999,10728.11,12494.492,9594.0509999999995,10156.115,8673.2620000000006,9713.5490000000009,7318.7420000000002,8906.491,7151.8519999999999,9093.8289999999997,7132.4470000000001,9192.7360000000008,7439.3010000000004,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,16498.182000000001,13104.361000000001,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,12555.496999999999,9697.9599999999991,15115.302,13428.681,18145.333999999999,13580.295,17428.812999999998,15200.148999999999,15929.277,12652.486999999999,15076.993,11857.754000000001,13204.28,10139.069,10155.858,8673.0419999999995,9895.393,7455.7529999999997,9251.6759999999995,7429.0349999999999,9492.4639999999999,7445.1030000000001,9438.6440000000002,7638.3040000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,23583.491999999998,16769.129000000001,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,23583.491999999998,16769.129000000001,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,23583.491999999998,16769.129000000001,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,19518.598000000002,13666.107,21072.719000000001,15820.151,24377.046999999999,19239.335999999999,25706.633000000002,18784.544999999998,22770.266,16190.884,23252.616999999998,16573.629000000001,19651.373,14048.744000000001,16959.815999999999,12714.332,16297.008,10979.907999999999,15512.906000000001,11847.013999999999,16367.271000000001,10966.031000000001,15414.438,11892.768,null,535098.33800000011,490576.223,269978.09899999999,270655.28699999995,281907.94200000004,280887.16299999994,380278.783,380278.783,411015.61199999996,409624.141,409624.141,409624.141,411015.61199999996,409624.141,409624.141,409624.141,411015.61199999996,409624.141,409624.141,409624.141]
[null,10106,"Clearwater Power",9741.0380000000005,5576.0320000000002,11597.641,7558.0110000000004,14186.896000000001,9314.1460000000006,13119.476000000001,8592.3909999999996,12012.091,7440.7309999999998,11263.09,6787.3670000000002,9962.8719999999994,5831.5479999999998,8848.0689999999995,5485.5110000000004,8693.7960000000003,4748.0420000000004,9185.2649999999994,5302.1790000000001,9462,4990.4139999999998,8489.6820000000007,5084.9070000000002,9921.7999999999993,5693.0789999999997,11735.63,7644.8320000000003,14371.675999999999,9507.4150000000009,13339.825999999999,8742.2289999999994,11912.777,7383.8869999999997,11522.901,6961.9570000000003,10077.84,5903.8059999999996,8921.5679999999993,5553.8869999999997,8782.2520000000004,4789.9970000000003,9318.5769999999993,5374.8869999999997,9600.8340000000007,5075.5389999999998,8517.8539999999994,5103.7719999999999,9923.1890000000003,5687.9170000000004,11782.370999999999,7704.1859999999997,14385.846,9510.2019999999993,13309.050999999999,8757.7639999999992,11821.498,7350.5119999999997,11484.236000000001,6934.7049999999999,10091.67,5905.8140000000003,8854.723,5522.067,8833.56,4816.4709999999995,9393.6049999999996,5430.0720000000001,9630.723,5088.4350000000004,8537.2960000000003,5114.6419999999998,9971.8529999999992,5715.8220000000001,11828.656999999999,7734.4620000000004,14431.94,9540.6720000000005,13355.215,8788.1640000000007,11868.71,7379.8630000000003,11531.983,6963.5240000000003,10139.977999999999,5934.0770000000002,8901.8780000000006,5551.4859999999999,8883.1190000000006,4843.4880000000003,9442.134,5458.125,9680.8369999999995,5114.9009999999998,8585.1859999999997,5143.33,10021.522000000001,5765.8950000000004,11923.81,7823.0529999999999,14634.287,9726.69,13518.413,8936.6749999999993,12428.445,7741.3649999999998,11631.154,7029.08,10179.678,6005.3360000000002,8912.9159999999993,5546.5540000000001,8912.6479999999992,4861.1369999999997,9488.9339999999993,5505.7479999999996,9790.7260000000006,5159.1530000000002,8633.5139999999992,5197.5870000000004,10073.56,5795.8459999999995,11973.307000000001,7855.5379999999996,14683.54,9759.42,13567.754999999999,8969.3150000000005,12104.550999999999,7539.6040000000003,11682.266,7059.9520000000002,10231.25,6035.7510000000002,8963.4500000000007,5578.0140000000001,8965.7090000000007,4890.0709999999999,9540.8240000000005,5535.8580000000002,9844.4349999999995,5187.4430000000002,8684.6980000000003,5228.3990000000003,9930.6170000000002,5729.1480000000001,11774.906999999999,7804.0360000000001,14471.013999999999,9670.0679999999993,13440.147999999999,8886.5490000000009,12027.939,7529.723,11533.245000000001,7029.2929999999997,10125.387000000001,5974.4359999999997,8907.8060000000005,5550.7089999999998,8867.8729999999996,4847.9669999999996,9411,5446.9970000000003,9702.8160000000007,5118.54,8550.3770000000004,5164.08,9980.7450000000008,5758.0690000000004,11822.44,7835.54,14518.397000000001,9701.73,13487.731,8918.009,12076.546,7560.1509999999998,11582.348,7059.2219999999998,10175.102999999999,6003.7719999999999,8956.5130000000008,5581.0590000000002,8918.9889999999996,4875.9110000000001,9461.0820000000003,5475.9840000000004,9754.5679999999993,5145.8410000000003,8599.6730000000007,5193.8530000000001,10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,10131.123,5844.8249999999998,11965.045,7930.0519999999997,14660.531000000001,9796.7099999999991,14810.342000000001,9792.5120000000006,12222.378000000001,7651.4459999999999,11729.674000000001,7149.0140000000001,10324.239,6091.7690000000002,9102.6290000000008,5672.1090000000004,9072.3269999999993,4959.7380000000003,9611.3189999999995,5562.94,9909.8449999999993,5227.7539999999999,8747.5419999999995,5283.1610000000001,10181.249,5873.7420000000002,12012.576999999999,7961.5540000000001,14707.91,9828.3700000000008,14857.919,9823.9719999999998,12270.985000000001,7681.8739999999998,11778.788,7178.9489999999996,10373.955,6121.1040000000003,9151.3289999999997,5702.4549999999999,9123.4439999999995,4987.6840000000002,9661.3989999999994,5591.9250000000002,9961.6119999999992,5255.0630000000001,8796.8349999999991,5312.9309999999996,10231.379999999999,5902.6639999999998,12060.111000000001,7993.0590000000002,14755.293,9860.0319999999992,14905.498,9855.43,12691.73,7945.2690000000002,11827.894,7208.8779999999997,10423.665999999999,6150.4350000000004,9200.0380000000005,5732.808,9174.5570000000007,5015.6260000000002,9711.48,5620.9120000000003,10013.366,5282.366,8846.1209999999992,5342.6989999999996,10281.503000000001,5931.5810000000001,12107.646000000001,8024.5649999999996,14802.668,9891.69,14953.083000000001,9886.8909999999996,12368.203,7742.7340000000004,11876.999,7238.8059999999996,10473.384,6179.77,9248.741,5763.1559999999999,9225.6749999999993,5043.5730000000003,9761.5609999999997,5649.8969999999999,10065.124,5309.6679999999997,8895.42,5372.473,10331.629000000001,5960.5,12155.18,8056.067,14850.04,9923.348,15000.662,9918.3490000000002,12416.81,7773.1639999999998,11926.107,7268.7359999999999,10523.1,6209.1049999999996,9297.4509999999991,5793.509,9276.7880000000005,5071.5150000000003,9811.6409999999996,5678.8829999999998,10116.882,5336.973,8944.7090000000007,5402.241,10381.759,5989.42,12202.72,8087.5739999999996,14897.419,9955.0079999999998,15048.24,9949.81,12465.421,7803.5950000000003,11975.223,7298.6710000000003,10572.813,6238.4390000000003,9346.1579999999994,5823.8580000000002,9327.8979999999992,5099.4570000000003,9861.7289999999994,5707.8739999999998,10168.646000000001,5364.28,8994.0059999999994,5432.0140000000001,10431.89,6018.3410000000003,12250.253000000001,8119.08,14944.804,9986.6720000000005,15095.819,9981.268,12886.157999999999,8066.9840000000004,12024.328,7328.6009999999997,10622.522999999999,6267.7709999999997,9394.8619999999992,5854.2079999999996,9379.0210000000006,5127.4049999999997,9911.8060000000005,5736.857,10220.413,5391.5879999999997,9043.2950000000001,5461.7830000000004,10482.011,6047.2579999999998,12297.787,8150.5829999999996,14992.182000000001,10018.331,15143.397000000001,10012.727000000001,12562.638000000001,7864.4549999999999,12073.438,7358.5309999999999,10672.241,6297.1049999999996,9443.5709999999999,5884.56,9430.1370000000006,5155.3490000000002,9961.893,5765.848,10272.175999999999,5418.8950000000004,9092.5930000000008,5491.5569999999998,10532.141,6076.1779999999999,12345.315000000001,8182.0839999999998,15039.558999999999,10049.99,15190.976000000001,10044.183999999999,12611.248,7894.884,12122.553,7388.4669999999996,10721.959000000001,6326.442,9492.277,5914.9110000000001,9481.2579999999998,5183.2960000000003,10011.977000000001,5794.8360000000002,10323.928,5446.1959999999999,9141.8909999999996,5521.3310000000001,10582.266,6105.0969999999998,12392.852999999999,8213.59,15086.937,10081.648999999999,15238.554,10075.643,12659.853999999999,7925.3140000000003,12171.656000000001,7418.3950000000004,10771.677,6355.777,9540.9830000000002,5945.26,9532.3700000000008,5211.24,10062.06,5823.8239999999996,10375.691999999999,5473.5039999999999,9191.18,5551.1,null,203273.19499999998,205758.82199999996,205870.55499999996,206789.40399999998,209374.31999999998,209750.55600000001,207494.67499999999,208443.27600000001,211956.951,212300.43099999998,213249.02399999995,214197.62499999994,215751.31200000001,216094.81099999999,217043.38900000005,217992.03200000001,219545.72999999998,219889.26299999998,220837.88100000005,221786.47500000001]
[null,10136,"Douglas Electric Cooperative",7520.4719999999998,4193.1239999999998,8908.9369999999999,6345.7659999999996,10593.983,6787.6980000000003,10121.945,7170.3829999999998,9410.9349999999995,5684.56,8694.277,5047.8360000000002,8106.0140000000001,4831.5640000000003,6738.7290000000003,4670.8969999999999,6682.8379999999997,3747.6060000000002,6848.0789999999997,4486.4459999999999,7492.9750000000004,3947.0569999999998,6479.5209999999997,3892.0259999999998,7305.4849999999997,4447.2290000000003,9245.8150000000005,6034.1580000000004,10604.326999999999,6794.3249999999998,10132.102000000001,7177.5780000000004,9058.32,5544.6450000000004,8714.0720000000001,5059.3289999999997,7853.7560000000003,5118.277,6996.5349999999999,4453.5349999999999,6711.2139999999999,3763.5189999999998,6872.7179999999998,4502.5870000000004,7519.4309999999996,3960.9940000000001,6507.3710000000001,3908.7550000000001,7309.1490000000003,4449.4219999999996,9263.9570000000003,6046.0630000000001,10302.44,7186.9579999999996,10536.322,6857.0450000000001,9025.6689999999999,5524.6509999999998,8692.1229999999996,5046.5860000000002,7866.7070000000003,5126.6289999999999,7014.808,4460.6080000000002,6729.3680000000004,3773.6979999999999,6883.4790000000003,4513.7150000000001,7539.1369999999997,3971.4090000000001,6301.875,4138.0169999999998,7568.0379999999996,4219.7179999999998,9286.9879999999994,6061.0940000000001,10328.071,7204.8389999999999,10562.535,6874.1040000000003,9048.1020000000008,5538.3810000000003,8432.0499999999993,5340.7929999999997,8161.1419999999998,4864.4639999999999,7032.2139999999999,4471.6769999999997,6523.8450000000003,4005.2660000000001,7133.9070000000002,4291.5649999999996,7557.8459999999995,3981.2640000000001,6317.5010000000002,4148.277,7863.6310000000003,4342.8519999999999,9720.5139999999992,6372.0439999999999,10637.856,7531.2449999999999,10969.789000000001,7247.75,9833.0190000000002,5972.2910000000002,8841.2510000000002,5758.1189999999997,8560.6880000000001,5090.2520000000004,6888.2740000000003,4740.2179999999998,6969.027,3856.5940000000001,7506.2719999999999,4347.0159999999996,7622.0889999999999,4387.7929999999997,6769.3410000000003,4089.2190000000001,7944.085,4387.2849999999999,9390.3330000000005,6836.8220000000001,11169.65,7139.2889999999998,10602.957,7754.549,9581.2749999999996,5912.848,9283.0249999999996,5447.3050000000003,8641.3359999999993,5138.2049999999999,6961.4709999999995,4790.59,7047.299,3899.9090000000001,7584.9049999999997,4392.5540000000001,7701.152,4433.3069999999998,6845.2240000000002,4135.0590000000002,7303.817,4574.5079999999998,8349.0319999999992,5495.4709999999995,11579.147999999999,7421.3320000000003,10602.242,7729.4260000000004,8727.0139999999992,5539.7139999999999,9149.4500000000007,5451.0309999999999,8017.0280000000002,4757.8959999999997,6521.65,4436.7110000000002,6782.9759999999997,3704.5259999999998,7264.2439999999997,4634.473,7847.1220000000003,3989.817,6465.7849999999999,3928.4789999999998,7322.0789999999997,4585.9449999999997,8369.9,5509.2070000000003,11608.097,7439.8860000000004,10628.744000000001,7748.7439999999997,8748.8310000000001,5553.5630000000001,9172.3269999999993,5464.6610000000001,7701.9989999999998,5104.8620000000001,6816.1040000000003,4169.6459999999997,6799.9390000000003,3713.7910000000002,7282.4059999999999,4646.0609999999997,7866.7380000000003,3999.7910000000002,6481.9520000000002,3938.3020000000001,7340.3810000000003,4597.4089999999997,8390.8269999999993,5522.9809999999998,11153.635,7941.98,11121.79,7301.6469999999999,9141.366,5708.8689999999997,8823.232,5850.35,8057.1589999999997,4781.7129999999997,6833.1450000000004,4180.0709999999999,6541.1719999999996,3998.8359999999998,7603.3890000000001,4354.8990000000003,7886.4089999999997,4009.7930000000001,6224.8440000000001,4221.4579999999996,7661.75,4305.8890000000001,8411.8040000000001,5536.7879999999996,11181.512000000001,7961.83,11149.591,7319.8990000000003,8792.6380000000008,5581.3710000000001,8845.2880000000005,5864.9740000000002,8077.3029999999999,4793.6670000000004,6850.2259999999997,4190.5200000000004,6557.5259999999998,4008.8339999999998,7622.3950000000004,4365.7839999999997,7604.1670000000004,4321.7749999999996,6514.3990000000003,3958.0160000000001,7680.9040000000005,4316.6540000000005,8067.4880000000003,5915.98,11695.375,7495.8239999999996,11177.468999999999,7338.201,8814.6170000000002,5595.3230000000003,8867.3960000000006,5879.6329999999998,8097.4939999999997,4805.6509999999998,6587.1080000000002,4481.2420000000002,6851.0630000000001,3741.712,7641.4530000000004,4376.7,7623.1750000000002,4332.5789999999997,6530.6850000000004,3967.9119999999998,7700.1030000000001,4327.4440000000004,8087.6580000000004,5930.7709999999997,11724.619000000001,7514.5659999999998,10735.433999999999,7826.5249999999996,8836.6489999999994,5609.3090000000002,9264.3960000000006,5519.5140000000001,8117.7420000000002,4817.6670000000004,6603.576,4492.4440000000004,6868.192,3751.0680000000002,7660.5540000000001,4387.6400000000003,7642.2340000000004,4343.4110000000001,6547.0159999999996,3977.8339999999998,7414.0619999999999,4643.5559999999996,8475.0509999999995,5578.4189999999999,11753.932000000001,7533.3540000000003,10762.269,7846.0889999999999,9233.1200000000008,5766.17,9287.5509999999995,5533.31,7798.7560000000003,5168.991,6901.7349999999997,4222.03,6885.3609999999999,3760.444,7373.893,4704.4269999999997,7965.567,4050.0410000000002,6563.3789999999999,3987.7759999999998,7432.5950000000003,4655.1639999999998,8496.24,5592.3649999999998,11293.749,8041.7489999999998,11261.504999999999,7393.3739999999998,8880.8940000000002,5637.393,9310.7710000000006,5547.1440000000002,7818.2560000000003,5181.9170000000004,6918.9880000000003,4232.5839999999998,6902.5709999999999,3769.8440000000001,7392.326,4716.1880000000001,7985.4840000000004,4060.1669999999999,6303.0420000000004,4274.4889999999996,7758,4359.9809999999998,8517.4789999999994,5606.3459999999995,11321.985000000001,8061.8540000000003,11289.668,7411.8609999999999,8903.0969999999998,5651.4880000000003,8956.4030000000002,5938.65,8178.7730000000001,4853.8879999999999,6936.2830000000004,4243.1639999999998,6639.9089999999997,4059.1970000000001,7718.1580000000004,4420.6329999999998,8005.4470000000001,4070.317,6318.8019999999997,4285.1779999999999,7777.3940000000002,4370.8810000000003,8538.7749999999996,5620.3620000000001,11350.289000000001,8082.0079999999998,11317.883,7430.3869999999997,8925.3520000000008,5665.6149999999998,8978.7960000000003,5953.4970000000003,8199.2250000000004,4866.0249999999996,6953.6239999999998,4253.7719999999999,6656.5060000000003,4069.3429999999998,7737.4530000000004,4431.6840000000002,7718.94,4387.0069999999996,6612.7280000000001,4017.759,7796.8389999999999,4381.8090000000002,8189.2569999999996,6005.2759999999998,11871.911,7608.97,11346.184999999999,7448.9679999999998,8915.7630000000008,6234.0929999999998,9380.7800000000007,5588.8530000000001,8219.7240000000002,4878.1899999999996,6686.5379999999996,4548.8829999999998,6954.473,3798.19,7756.7920000000004,4442.7610000000004,7738.2449999999999,4397.9780000000001,6629.2629999999999,4027.8049999999998,7507.2030000000004,4701.8919999999998,8581.5149999999994,5648.4949999999999,11901.589,7627.991,10897.47,7944.6570000000002,8970.0329999999994,5693.9780000000001,9404.2240000000002,5602.82,8240.27,4890.3850000000002,6703.2539999999999,4560.2560000000003,6971.8559999999998,3807.6840000000002,7466.5259999999998,4763.5259999999998,8065.6360000000004,4100.92,6645.835,4037.8739999999998,7525.973,4713.6480000000001,8602.9760000000006,5662.6210000000001,11931.344999999999,7647.0630000000001,10924.723,7964.5230000000001,8992.4599999999991,5708.2139999999999,9427.74,5616.83,7916.47,5247.0119999999997,7005.9080000000004,4285.7560000000003,6989.2920000000004,3817.2069999999999,7485.1959999999999,4775.4369999999999,8085.799,4111.1710000000003,6662.4459999999999,4047.9659999999999,7544.7870000000003,4725.4309999999996,8624.4770000000008,5676.7730000000001,11464.218000000001,8163.1319999999996,11431.495999999999,7504.9750000000004,9014.9380000000001,5722.4809999999998,9451.3109999999997,5630.8729999999996,7936.2650000000003,5260.1319999999996,7023.4219999999996,4296.47,7006.7619999999997,3826.748,7503.9080000000004,4787.375,8106.0169999999998,4121.451,6398.1850000000004,4339.0110000000004,null,158403.66800000003,158286.07700000005,158559.83499999999,158953.68100000001,165917.14400000006,167020.43399999998,160272.89199999999,160673.57499999995,161587.35500000004,161477.94599999997,161881.63800000001,162286.36599999998,163209.283,163098.79899999994,163506.56100000005,163915.30500000002,164847.546,164735.88900000002,165147.77599999998,165560.63800000001]
[null,10174,"Farmers Elec Coop",177.68,120.657,209.1,182.10400000000001,296.81900000000002,226.523,285.96699999999998,245.62799999999999,254.65,189.21299999999999,215.87,155.036,184.75899999999999,133.47800000000001,176.17500000000001,140.80600000000001,192.41,121.699,200.52500000000001,144.70400000000001,197.059,116.852,162.83699999999999,114.29600000000001,168.20500000000001,125.59099999999999,215.785,170.68299999999999,294.065,224.44,283.20699999999999,243.07400000000001,242.096,181.863,212.95400000000001,152.92500000000001,174.33099999999999,138.798,180.505,131.29900000000001,189.197,119.675,197.49100000000001,142.506,193.77099999999999,114.908,159.756,112.14,164.553,121.929,216.245,169.18899999999999,281.45100000000002,236.375,295.11200000000002,231.14599999999999,241.18,182.048,209.88800000000001,150.82300000000001,174.011,137.221,175.602,126.758,193.50200000000001,121.27,196.24,140.571,194.02699999999999,114.054,151.49799999999999,116.342,171.095,115.387,216.245,169.18899999999999,281.45100000000002,236.375,295.11200000000002,231.14599999999999,241.18,182.048,201.64,159.071,181.35499999999999,129.87700000000001,175.602,126.758,186.07400000000001,128.69800000000001,203.93100000000001,132.87899999999999,194.02699999999999,114.054,151.49799999999999,116.342,170.91,115.081,218.10300000000001,169.92400000000001,284.08100000000002,238.637,300.33499999999998,236.68299999999999,256.26799999999997,190.86699999999999,203.732,161.87899999999999,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,170.91,115.081,208.93899999999999,179.089,296.04500000000002,226.673,288.04399999999998,248.97499999999999,246.285,185.43100000000001,212.11199999999999,153.5,181.696,128.65799999999999,163.55000000000001,128.06100000000001,193.185,119.18300000000001,205.25700000000001,131.441,186.46,117.72499999999999,157.15199999999999,107.937,177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,181.1,128.846,160.83000000000001,124.28400000000001,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,173.869,136.077,167.267,117.84699999999999,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747,184.75800000000001,127.035,198.28899999999999,168.63300000000001,298.654,229.21199999999999,291.065,228.244,235.529,174.52600000000001,209.065,166.786,182.72800000000001,130.08099999999999,167.517,129.71,195.34800000000001,118.429,206.42599999999999,130.346,188.053,117.983,158.78800000000001,107.824,184.87100000000001,127.11199999999999,198.392,168.721,298.762,229.29499999999999,279.24,240.26,235.63800000000001,174.607,217.82,158.221,182.839,130.161,167.625,129.79400000000001,195.46700000000001,118.501,206.54300000000001,130.41999999999999,188.17,118.056,158.90100000000001,107.901,177.81299999999999,134.36099999999999,207.20099999999999,160.10300000000001,298.87,229.37799999999999,279.34199999999998,240.34899999999999,245.18899999999999,179.63800000000001,217.93,158.30099999999999,175.517,137.67400000000001,174.56800000000001,123.041,195.58600000000001,118.57299999999999,198.916,138.238,195.32599999999999,111.09099999999999,159.01499999999999,107.97799999999999,177.922,134.44300000000001,207.309,160.18600000000001,286.83999999999997,241.59800000000001,291.38600000000002,228.495,235.857,174.76900000000001,218.041,158.38200000000001,175.624,137.75800000000001,174.68,123.12,195.70500000000001,118.645,199.02799999999999,138.316,195.447,111.161,152.78700000000001,114.39700000000001,185.21,127.345,207.416,160.26900000000001,286.94299999999998,241.685,291.49299999999999,228.57900000000001,235.96700000000001,174.85,209.489,167.124,183.173,130.399,174.792,123.199,188.358,126.18300000000001,206.89400000000001,130.64099999999999,195.56899999999999,111.23,152.89599999999999,114.47799999999999,185.32300000000001,127.423,207.524,160.352,287.04700000000003,241.773,291.60000000000002,228.66300000000001,236.07599999999999,174.93100000000001,209.595,167.209,183.285,130.47800000000001,174.904,123.277,188.47200000000001,126.259,207.011,130.715,188.63900000000001,118.35,159.35499999999999,108.209,185.43600000000001,127.501,198.90799999999999,169.15899999999999,299.30099999999999,229.709,291.70699999999999,228.74700000000001,235.18,190.411,218.37200000000001,158.62200000000001,183.39599999999999,130.55699999999999,168.16200000000001,130.21,196.06100000000001,118.861,207.12700000000001,130.78899999999999,188.756,118.42400000000001,159.46899999999999,108.286,178.35599999999999,134.77099999999999,207.739,160.518,299.40899999999999,229.791,279.85500000000002,240.78899999999999,236.29499999999999,175.09399999999999,218.482,158.703,183.50700000000001,130.636,168.26900000000001,130.29300000000001,196.179,118.93300000000001,199.47800000000001,138.62899999999999,195.93299999999999,111.437,159.583,108.363,178.465,134.85300000000001,207.84700000000001,160.601,299.517,229.874,279.95699999999999,240.87799999999999,236.405,175.17500000000001,218.59299999999999,158.78299999999999,176.15799999999999,138.17699999999999,175.239,123.514,196.298,119.005,199.59100000000001,138.70699999999999,196.05500000000001,111.506,159.696,108.441,178.57400000000001,134.935,207.95400000000001,160.684,287.46100000000001,242.12100000000001,292.02699999999999,228.99799999999999,236.51400000000001,175.256,218.703,158.863,176.26499999999999,138.26,175.351,123.593,196.417,119.077,199.703,138.785,196.17599999999999,111.575,153.441,114.886,null,4444.8470000000016,4369.2650000000021,4341.0349999999989,4341.0339999999987,4366.8050000000003,4351.3889999999992,4315.4009999999989,4315.4009999999989,4354.8500000000013,4342.7430000000013,4345.0289999999995,4347.3170000000009,4363.9980000000005,4351.8959999999997,4354.1819999999998,4356.4699999999993,4373.1509999999998,4361.0420000000004,4363.3349999999991,4365.6189999999997]
[null,10203,"Idaho County L & P",2646.3530000000001,1563.0319999999999,3148.9780000000001,2097.9009999999998,3938.1179999999999,2716.4290000000001,3695.3409999999999,2653.127,3183.0909999999999,2040.1659999999999,3103.848,1898.5989999999999,2670.5970000000002,1609.8109999999999,2306.13,1529.2860000000001,2203.0129999999999,1241.732,2489.7669999999998,1486.0319999999999,2590.8939999999998,1354.174,2124.4259999999999,1349.117,2604.0529999999999,1520.002,3142.3290000000002,2146.2489999999998,3829.7649999999999,2607.0819999999999,3699.6529999999998,2630.8,3343.0749999999998,2142.2359999999999,3127.07,1947.7439999999999,2651.8910000000001,1601.7460000000001,2269.9569999999999,1498.1210000000001,2178.4899999999998,1247.3230000000001,2536.9169999999999,1493.9449999999999,2593.386,1376.0530000000001,2116.6179999999999,1331.0930000000001,2594.9140000000002,1462.117,3148.6640000000002,2224.0279999999998,3876.71,2680.1770000000001,3738.1060000000002,2599.1869999999999,3213.3220000000001,2092.3969999999999,3017.2260000000001,1960.4290000000001,2576.248,1598.0409999999999,2249.4810000000002,1457.585,2261.799,1309.973,2675.4659999999999,1545.1510000000001,2627.8780000000002,1408.0450000000001,2098.1860000000001,1347.366,2605.6799999999998,1468.183,3161.7069999999999,2233.241,3892.721,2691.2460000000001,3753.5619999999999,2609.9340000000002,3226.6080000000002,2101.049,3029.7449999999999,1968.5630000000001,2586.9380000000001,1604.672,2259.1379999999999,1463.8430000000001,2271.672,1315.691,2687.0590000000002,1551.846,2639.0859999999998,1414.0509999999999,2106.9290000000001,1352.981,2616.5010000000002,1474.28,3174.8159999999998,2242.5,3908.8139999999999,2702.373,3769.096,2620.7350000000001,3239.962,2109.7449999999999,3042.328,1976.739,2597.6819999999998,1611.337,2268.8449999999998,1470.133,2281.598,1321.44,2698.7130000000002,1558.576,2650.3530000000001,1420.088,2115.7179999999998,1358.625,2627.377,1480.4079999999999,3187.9929999999999,2251.808,3924.99,2713.556,3784.71,2631.5920000000001,3253.384,2118.4850000000001,3054.9749999999999,1984.9559999999999,2608.482,1618.0360000000001,2278.6030000000001,1476.4559999999999,2291.576,1327.2190000000001,2710.4279999999999,1565.3430000000001,2661.6779999999999,1426.1559999999999,2124.5520000000001,1364.298,2601.4589999999998,1523.4190000000001,3228.0450000000001,2234.355,3897.7420000000002,2768.3029999999999,3754.2249999999999,2688.683,3256.0920000000001,2138.0529999999999,3094.7240000000002,1966.18,2606.2510000000002,1637.855,2290.2339999999999,1480.989,2323.8809999999999,1310.7539999999999,2695.0450000000001,1599.3019999999999,2700.2060000000001,1405.1130000000001,2137.8069999999998,1365.623,2612.2930000000001,1529.7639999999999,3241.4679999999998,2243.645,3913.9029999999998,2779.7809999999999,3769.808,2699.8429999999998,3269.607,2146.9279999999999,3107.6129999999998,1974.3689999999999,2617.107,1644.6769999999999,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2612.2930000000001,1529.7639999999999,3418.3980000000001,2366.1109999999999,4348.0519999999997,3088.1280000000002,4202.4589999999998,3009.6979999999999,3269.607,2146.9279999999999,3156.4380000000001,2005.3889999999999,2800.9659999999999,1760.221,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2623.183,1536.1410000000001,3431.8910000000001,2375.451,4364.2969999999996,3099.665,4218.1239999999998,3020.915,3283.1930000000002,2155.8490000000002,3169.3960000000002,2013.6210000000001,2811.8780000000002,1767.079,2310.0219999999999,1493.7850000000001,2344.2959999999998,1322.268,2718.549,1613.249,2723.3870000000002,1417.175,2155.741,1377.079,2634.1309999999999,1542.5519999999999,3445.4520000000002,2384.837,4380.625,3111.261,4233.8670000000002,3032.19,3296.8470000000002,2164.8150000000001,3182.4180000000001,2021.894,2822.846,1773.971,2319.9929999999999,1500.232,2354.5839999999998,1328.0709999999999,2730.3919999999998,1620.278,2735.067,1423.2539999999999,2164.7779999999998,1382.8510000000001,2645.134,1548.9949999999999,3459.0830000000001,2394.2719999999999,4397.0360000000001,3122.9169999999999,4249.6909999999998,3043.5230000000001,3310.5709999999999,2173.826,3195.5059999999999,2030.21,2833.87,1780.8989999999999,2330.0160000000001,1506.713,2364.9259999999999,1333.904,2742.297,1627.3430000000001,2746.8090000000002,1429.364,2173.86,1388.653,2656.1930000000002,1555.471,3472.7840000000001,2403.7559999999999,4413.5320000000002,3134.6329999999998,4265.598,3054.915,3324.366,2182.8850000000002,3208.663,2038.569,2844.951,1787.8630000000001,2340.0929999999998,1513.23,2375.3229999999999,1339.769,2754.2669999999998,1634.4459999999999,2758.6129999999998,1435.5060000000001,2182.9899999999998,1394.4849999999999,2667.3090000000002,1561.981,3486.556,2413.288,4430.1120000000001,3146.4079999999999,4281.5839999999998,3066.364,3338.2310000000002,2191.989,3221.8879999999999,2046.971,2856.0880000000002,1794.8610000000001,2350.2199999999998,1519.779,2385.7739999999999,1345.664,2766.299,1641.585,2770.4769999999999,1441.68,2192.1669999999999,1400.347,2678.4830000000002,1568.5250000000001,3500.3980000000001,2422.8690000000001,4446.7759999999998,3158.2440000000001,4297.6549999999997,3077.873,3352.1689999999999,2201.1410000000001,3235.18,2055.4160000000002,2867.2829999999999,1801.896,2360.4009999999998,1526.3630000000001,2396.2809999999999,1351.5889999999999,2778.393,1648.7629999999999,2782.404,1447.886,2201.3910000000001,1406.24,2689.7139999999999,1575.1010000000001,3514.3110000000001,2432.5,4463.527,3170.1410000000001,4313.8069999999998,3089.4409999999998,3366.1770000000001,2210.3389999999999,3248.5410000000002,2063.904,2878.5360000000001,1808.9680000000001,2370.636,1532.981,2406.8429999999998,1357.547,2790.5520000000001,1655.9780000000001,2794.393,1454.125,2210.6640000000002,1412.163,2701.002,1581.712,3528.297,2442.1799999999998,4480.3639999999996,3182.0990000000002,4330.0420000000004,3101.0680000000002,3380.2570000000001,2219.5839999999998,3261.97,2072.4369999999999,2889.8449999999998,1816.076,2380.9250000000002,1539.634,2417.46,1363.5360000000001,2802.7750000000001,1663.232,2806.4459999999999,1460.3969999999999,2219.9839999999999,1418.117,2712.3510000000001,1588.3579999999999,3542.3539999999998,2451.91,4497.2870000000003,3194.1190000000001,4346.3620000000001,3112.7559999999999,3394.41,2228.8780000000002,3275.4690000000001,2081.0129999999999,2901.2139999999999,1823.22,2391.2669999999998,1546.3219999999999,2428.134,1369.556,2815.0619999999999,1670.5229999999999,2818.56,1466.701,2229.3519999999999,1424.1010000000001,2723.7559999999999,1595.037,3556.4839999999999,2461.69,4514.299,3206.201,4362.7659999999996,3124.5050000000001,3408.636,2238.2190000000001,3289.0360000000001,2089.6329999999998,2912.6419999999998,1830.402,2401.6640000000002,1553.0450000000001,2438.8649999999998,1375.6089999999999,2827.415,1677.854,2830.74,1473.039,2238.77,1430.117,2735.2220000000002,1601.751,3570.6880000000001,2471.5210000000002,4531.3980000000001,3218.3449999999998,4379.2539999999999,3136.3130000000001,3422.9360000000001,2247.6089999999999,3302.6759999999999,2098.2979999999998,2924.1280000000002,1837.62,2412.1149999999998,1559.8030000000001,2449.652,1381.693,2839.8330000000001,1685.223,2842.982,1479.4090000000001,2248.2370000000001,1436.164,null,55639.961999999992,55635.597999999998,55762.495999999992,55996.14499999999,56230.997000000018,56467.061000000009,56704.340000000004,56942.838000000011,59106.484000000004,59346.234000000011,59587.205999999998,59829.418000000012,60072.900999999998,60317.621999999996,60563.618999999999,60810.889000000003,61059.438999999998,61309.278999999995,61560.423999999985,61812.87000000001]
[null,10204,"Idaho Falls Power",35795.648000000001,21023.02,40409.652000000002,26457.947,48820.116999999998,32671.65,48577.108999999997,32340.719000000001,45320.190999999999,28699.16,42344.667999999998,25715.455000000002,36221.082000000002,21767.928,33397.745999999999,20621.84,34754.023000000001,18549.182000000001,36036.578000000001,20844.937999999998,36852.637000000002,19233.307000000001,32522.412,19715.893,34439.402000000002,20226.486000000001,38779.184000000001,25390.414000000001,47418.93,31733.947,47053.781000000003,31326.546999999999,42412.296999999999,26857.728999999999,40802.667999999998,24779.013999999999,34822.366999999998,20927.335999999999,32315.186000000002,19953.398000000001,34246.167999999998,18278.123,37195.917999999998,21515.543000000001,37364.945,19500.686000000002,31907.555,19343.150000000001,33952.336000000003,19885.041000000001,38187.086000000003,24994.613000000001,47020.167999999998,31467.085999999999,46430.43,30911.548999999999,41738.214999999997,26430.865000000002,40196.574000000001,24275.865000000002,34325.938000000002,20437.657999999999,31860.041000000001,19516.205000000002,33832.605000000003,18037.080000000002,36478.082000000002,21108.791000000001,36732.675999999999,19134.192999999999,31401.403999999999,18921.050999999999,34017.440999999999,19923.169999999998,38249.504000000001,25035.473000000002,47082.031000000003,31508.486000000001,46492.417999999998,30952.822,41801.440999999999,26470.901999999998,40260.961000000003,24314.745999999999,34390.629000000001,20476.173999999999,31924.063999999998,19555.423999999999,33899.968999999997,18072.998,36543.508000000002,21146.646000000001,36800.559000000001,19169.553,31465.701000000001,18959.793000000001,32619.421999999999,19104.384999999998,36729.898000000001,24040.84,45390.737999999998,30376.631000000001,44960.945,29933.228999999999,41850.762000000002,26502.133000000002,38795.023000000001,23429.428,32949.207000000002,19617.955000000002,30539.782999999999,18707.467000000001,32670.173999999999,17417.359,35157.152000000002,20344.403999999999,35350.980000000003,18414.469000000001,30039.258000000002,18100.280999999999,32594.715,19089.919999999998,36706.211000000003,24025.342000000001,45367.273000000001,30360.928,44937.434000000001,29917.572,40357.934000000001,25556.794999999998,38770.593999999997,23414.671999999999,32924.660000000003,19603.34,30515.49,18692.585999999999,32644.611000000001,17403.734,35132.328000000001,20330.041000000001,35325.230000000003,18401.044999999998,30014.859,18085.581999999999,32701.162,19002.947,36011.953000000001,24292.828000000001,44816.383000000002,30496.391,45092.82,30511.835999999999,40873.815999999999,25990.254000000001,38734.512000000002,23708.884999999998,32862.023000000001,19557.868999999999,30159.732,18837.686000000002,33028.434000000001,18014.631000000001,35368.5,20813.223000000002,35529.762000000002,19001.460999999999,30042.633000000002,18325.75,32721.615000000002,19014.828000000001,36031.273000000001,24305.859,44835.637000000002,30509.495999999999,45112.108999999997,30524.891,40893.589999999997,26002.824000000001,38754.57,23721.166000000001,32882.292999999998,19569.928,30179.636999999999,18850.116999999998,33049.362999999998,18026.048999999999,35388.862999999998,20825.205000000002,35550.824000000001,19012.73,30062.678,18337.978999999999,42544.688000000002,25152.254000000001,43844.32,29498.857,54947.987999999998,37379.813000000002,55523.23,38242.383000000002,49653.620999999999,31784.273000000001,48312.788999999997,29701.451000000001,41286.703000000001,24774.723000000002,38617.25,24785.738000000001,40803.355000000003,22670.328000000001,44556.133000000002,26429.136999999999,44821.012000000002,24535.311000000002,37482.836000000003,23074.400000000001,43101.976999999999,25484.543000000001,44348.313000000002,29838.094000000001,55467.671999999999,37733.370999999999,56129.737999999998,38655.648000000001,49747.711000000003,31839.381000000001,48870.535000000003,30043.285,41796.277000000002,25078.719000000001,39091.440999999999,25084.592000000001,41311.733999999997,22948.828000000001,45124.391000000003,26763.907999999999,45365.370999999999,24827.853999999999,37917.230000000003,23339.752,43558.796999999999,25750.953000000001,44787.641000000003,30132.65,55937.18,38052.809000000001,56544.245999999999,38938.093999999997,50161.188000000002,32102.886999999999,49254.866999999998,30278.84,42154.031000000003,25292.146000000001,39424.714999999997,25294.627,41661.968999999997,23140.686000000002,45540.328000000001,27008.945,45771.968999999997,25046.361000000001,38244.891000000003,23539.901999999998,43900.065999999999,25949.976999999999,45121.995999999999,30356.824000000001,56265.241999999998,38276.012000000002,56945.722999999998,39211.663999999997,50585.714999999997,32373.423999999999,49674.523000000001,30536.044999999998,42567.538999999997,25538.835999999999,39831.449000000001,25550.973000000002,42107.586000000003,23384.798999999999,46045.809000000001,27306.73,46264.305,25310.940999999999,38641.866999999998,23782.405999999999,44303.535000000003,26185.273000000001,45502.156000000003,30611.715,56626.199000000001,38521.589999999997,57360.190999999999,39494.074000000001,51521.305,32974.516000000003,50097.887000000002,30795.508000000002,42979.184000000001,25784.412,40233.523000000001,25804.370999999999,42545.190999999999,23624.52,46545.82,27601.305,46750.129000000001,25572.028999999999,39029.324000000001,24019.088,44694.362999999998,26413.199000000001,45869.836000000003,30858.236000000001,56973.156000000003,38757.648000000001,57717.913999999997,39737.828000000001,51400.093999999997,32892.410000000003,50474.695,31026.458999999999,43353.258000000002,26007.572,40602.938000000002,26037.195,42946.152000000002,23844.17,47002.641000000003,27870.42,47192.468999999997,25809.736000000001,39381.027000000002,24233.923999999999,45043.813000000002,26616.991999999998,46196.781000000003,31077.442999999999,57269.957000000002,38959.57,57959.887000000002,39902.711000000003,51667.73,33062.972999999998,50737.063000000002,31187.256000000001,43612.851999999999,26162.437999999998,40858.434000000001,26198.219000000001,43224.347999999998,23996.565999999999,47345.574000000001,28072.447,47524.836000000003,25988.355,39635.656000000003,24389.473000000002,45302.542999999998,26767.879000000001,46446.75,31245.043000000001,57504.887000000002,39119.410000000003,58224.315999999999,40082.898000000001,51956.195,33246.809000000001,51019.5,31360.361000000001,43890.093999999997,26327.828000000001,41132.800999999999,26371.134999999998,43529.163999999997,24163.544999999998,47708,28285.963,47865,26171.164000000001,39881.839999999997,24539.853999999999,45545.487999999998,26909.562999999998,46676.137000000002,31398.835999999999,57728.535000000003,39271.57,58381.512000000002,40190.008000000002,52628.042999999998,33679.824000000001,51170.031000000003,31452.618999999999,44023.925999999999,26407.673999999999,41257.273000000001,26449.585999999999,43665.082000000002,24238.004000000001,47926.358999999997,28414.594000000001,48077.18,26285.188999999998,40024.737999999998,24627.141,45700.788999999997,27000.134999999998,46838.82,31507.916000000001,57891.745999999999,39382.608999999997,58717.148000000001,40418.703000000001,52477.512000000002,33579.031000000003,51514.483999999997,31663.724999999999,44356.055,26605.812999999998,41585.796999999999,26656.629000000001,44034.008000000002,24440.1,48353.809000000001,28666.412,48488.968999999997,26506.49,40343.707000000002,24821.988000000001,46029.91,27192.07,47156.902000000002,31721.182000000001,58226.843999999997,39610.597999999998,59096.612999999998,40677.269999999997,52861.758000000002,33823.902000000002,51877.163999999997,31886.006000000001,44694.945,26807.978999999999,41906.527000000002,26858.77,44376.207000000002,24627.561000000002,48763.832000000002,28907.973000000002,48898.535000000003,26726.585999999999,40676.991999999998,25025.578000000001,46383.921999999999,27398.526999999998,47509.663999999997,31957.699000000001,58602.358999999997,39866.086000000003,59408.387000000002,40889.714999999997,53206.163999999997,34043.387000000002,52219.879000000001,32096.050999999999,45041.300999999999,27014.609,42255.964999999997,27079.002,44764.773000000001,24840.421999999999,49206.555,29168.782999999999,49322.758000000002,26954.563999999998,41003.144999999997,25224.809000000001,null,758692.90200000012,738590.77399999998,727275.55199999991,728514.41299999994,703041.92300000007,700172.89600000018,703775.49100000004,704163.52399999998,880422.59299999999,889910.36500000011,897620.72200000007,905530.451,914482.84500000009,921097.34000000008,926691.37399999995,932142.97900000005,936428.91200000013,941552.39500000002,948431.70400000014,955458.52600000019]
[null,10242,"Lost River Elec Coop",2268.364,1499.355,2148.2710000000002,1684.2149999999999,2614.8910000000001,2056.1260000000002,2386.4290000000001,1880.5260000000001,2118.1120000000001,1607.211,1867.182,1382.2850000000001,1584.0550000000001,1099.671,4556.6959999999999,3594.596,7227.8029999999999,5097.7669999999998,8694.0120000000006,6815.4179999999997,7581.4040000000005,5438.6260000000002,4480.7889999999998,3426.2570000000001,2191.4769999999999,1454.3489999999999,2162.8000000000002,1694.039,2631.6010000000001,2063.7710000000002,2378.7040000000002,1888.251,2054.16,1566.7049999999999,1861.7670000000001,1387.7,1580.8630000000001,1102.8620000000001,4410.8540000000003,3471.451,6952.116,4924.51,8412.0059999999994,6551.8620000000001,7367.5469999999996,5273.4849999999997,4376.4539999999997,3348.9279999999999,2180.7359999999999,1446.999,2119.2739999999999,1659.9469999999999,2709.3380000000002,2124.7350000000001,2714.6950000000002,2154.9659999999999,2313.5700000000002,1764.556,2085.491,1554.4570000000001,1948.98,1359.673,4829.3360000000002,3800.9549999999999,7306.9350000000004,5175.7669999999998,8597.0470000000005,6693.9589999999998,7401.9709999999995,5294.27,4592.5140000000001,3514.9560000000001,2195.9940000000001,1457.1289999999999,2133.5100000000002,1671.098,2723.567,2135.893,2728.8470000000002,2166.201,2327.973,1775.5409999999999,2100.0369999999998,1565.299,1963.9349999999999,1370.105,4901.4939999999997,3857.7339999999999,7382.4070000000002,5229.2309999999998,8669.4979999999996,6750.4430000000002,7477.049,5348.1279999999997,4665.58,3570.8270000000002,2091.9490000000001,1388.05,2089.748,1636.8209999999999,2704.6559999999999,2121.0619999999999,2691.297,2136.3919999999998,2354.7730000000001,1795.981,2053.6350000000002,1530.712,1869.2049999999999,1304.019,4587.0889999999999,3610.3339999999998,7024.29,4975.5450000000001,8424.4130000000005,6559.3639999999996,7285.393,5210.6409999999996,4267.6350000000002,3266.5369999999998,2102.2579999999998,1394.894,2099.3670000000002,1644.355,2714.2689999999998,2128.6019999999999,2700.8589999999999,2143.9830000000002,2293.7359999999999,1749.4280000000001,2063.462,1538.037,1879.308,1311.068,4631.5609999999997,3645.328,7070.8040000000001,5008.4949999999999,8469.0640000000003,6594.1779999999999,7331.6639999999998,5243.8339999999998,4312.6670000000004,3300.97,2123.0700000000002,1427.2239999999999,2173.6170000000002,1725.3920000000001,2853.2249999999999,2262.54,2850.8969999999999,2295.16,2411.8330000000001,1855.6489999999999,2189.942,1647.259,2083.7460000000001,1468.3,5058.7070000000003,3918.915,7422.4610000000002,5274.0389999999998,8934.8909999999996,7019.4080000000004,7621.4939999999997,5450.25,4288.1580000000004,3364.0439999999999,2131.0430000000001,1432.5830000000001,2181.0309999999999,1731.277,2860.6239999999998,2268.4059999999999,2858.2280000000001,2301.0619999999999,2419.2930000000001,1861.3889999999999,2197.4560000000001,1652.912,2091.4520000000002,1473.729,5107.4790000000003,3956.7220000000002,7472.9539999999997,5309.9129999999996,8983.1229999999996,7057.33,7671.5429999999997,5486.1459999999997,4336.2489999999998,3401.6880000000001,2463.6460000000002,1656.16,2432.6849999999999,1931.037,3167.3229999999999,2511.6109999999999,3128.8020000000001,2518.8919999999998,2760.846,2124.1779999999999,2520.5410000000002,1895.934,2352.6689999999999,1657.7950000000001,5907.9740000000002,4577.2569999999996,8194.99,5822.902,9681.3449999999993,7606.2920000000004,8622.9570000000003,6168.4780000000001,5370.8909999999996,4211.5839999999998,2486.2669999999998,1671.366,2453.7719999999999,1947.7760000000001,3188.42,2528.3409999999999,3149.759,2535.7629999999999,2720.6819999999998,2093.2750000000001,2542.1289999999999,1912.172,2374.86,1673.431,6022.9960000000001,4666.42,8314.3629999999994,5907.7139999999999,9795.6550000000007,7696.1670000000004,8741.8629999999994,6253.7550000000001,5485.4219999999996,4301.2359999999999,2508.8879999999999,1686.5719999999999,2474.86,1964.5150000000001,3209.518,2545.0709999999999,3170.7139999999999,2552.634,2742.06,2109.7240000000002,2563.7179999999998,1928.4110000000001,2397.0509999999999,1689.068,6138.0169999999998,4755.5829999999996,8433.7350000000006,5992.5249999999996,9909.9650000000001,7786.0410000000002,8860.7710000000006,6339.0309999999999,5599.9539999999997,4390.8890000000001,2531.509,1701.778,2495.9479999999999,1981.2539999999999,3230.6149999999998,2561.8009999999999,3191.6709999999998,2569.5050000000001,2763.4389999999999,2126.1729999999998,2585.306,1944.65,2419.241,1704.704,6253.0370000000003,4844.7460000000001,8553.1080000000002,6077.3370000000004,10024.273999999999,7875.915,8979.6779999999999,6424.3090000000002,5714.4849999999997,4480.5410000000002,2554.1309999999999,1716.9839999999999,2517.0360000000001,1997.9939999999999,3251.712,2578.5309999999999,3212.6260000000002,2586.3760000000002,2846.36,2189.9720000000002,2606.895,1960.8879999999999,2441.4319999999998,1720.3409999999999,6368.058,4933.91,8672.48,6162.1480000000001,10138.584999999999,7965.7879999999996,9098.5840000000007,6509.5860000000002,5829.0169999999998,4570.1930000000002,2576.752,1732.19,2538.1239999999998,2014.7329999999999,3272.81,2595.2600000000002,3233.5830000000001,2603.2469999999998,2806.1959999999999,2159.0700000000002,2628.4830000000002,1977.127,2463.623,1735.9780000000001,6483.08,5023.0720000000001,8791.8529999999992,6246.96,10252.896000000001,8055.6629999999996,9217.49,6594.8630000000003,5943.5469999999996,4659.8469999999998,2599.373,1747.396,2559.212,2031.472,3293.9070000000002,2611.9899999999998,3254.5390000000002,2620.1179999999999,2827.5749999999998,2175.5189999999998,2650.0720000000001,1993.366,2485.8130000000001,1751.614,6598.1009999999997,5112.2349999999997,8911.2260000000006,6331.7709999999997,10367.206,8145.5360000000001,9336.3979999999992,6680.1409999999996,6058.0789999999997,4749.4989999999998,2621.9940000000001,1762.6020000000001,2580.3000000000002,2048.2109999999998,3315.0039999999999,2628.72,3275.4949999999999,2636.989,2848.953,2191.9670000000001,2671.66,2009.605,2508.0039999999999,1767.25,6713.1220000000003,5201.3980000000001,9030.598,6416.5829999999996,10481.516,8235.41,9455.3050000000003,6765.4179999999997,6172.61,4839.1509999999998,2644.6149999999998,1777.808,2601.3870000000002,2064.951,3336.1019999999999,2645.4490000000001,3296.451,2653.86,2931.875,2255.7660000000001,2693.2489999999998,2025.8430000000001,2530.1950000000002,1782.8869999999999,6828.1419999999998,5290.5609999999997,9149.9709999999995,6501.3950000000004,10595.825999999999,8325.2829999999994,9574.2119999999995,6850.6940000000004,6287.1419999999998,4928.8050000000003,2667.2359999999999,1793.0139999999999,2622.4749999999999,2081.69,3357.1990000000001,2662.1790000000001,3317.4070000000002,2670.7310000000002,2891.71,2224.8649999999998,2714.837,2042.0820000000001,2552.3850000000002,1798.5229999999999,6943.1639999999998,5379.7240000000002,9269.3430000000008,6586.2060000000001,10710.136,8415.1569999999992,9693.1180000000004,6935.9719999999998,6401.6729999999998,5018.4570000000003,2689.857,1808.22,2643.5630000000001,2098.4290000000001,3378.297,2678.9090000000001,3338.364,2687.6019999999999,2913.0889999999999,2241.3130000000001,2736.4250000000002,2058.3209999999999,2574.576,1814.16,7058.1850000000004,5468.8869999999997,9388.7160000000003,6671.0169999999998,10824.445,8505.0310000000009,9812.0239999999994,7021.2489999999998,6516.2039999999997,5108.1090000000004,2712.4789999999998,1823.4259999999999,2664.6509999999998,2115.1689999999999,3399.3939999999998,2695.6390000000001,3359.319,2704.4740000000002,2934.4679999999998,2257.761,2758.0140000000001,2074.56,2596.7669999999998,1829.796,7173.2049999999999,5558.05,9508.0889999999999,6755.8289999999997,10938.755999999999,8594.9040000000005,9930.9330000000009,7106.5259999999998,6630.7359999999999,5197.7629999999999,null,83110.061000000002,81108.262000000002,85345.127000000008,86167.52,82979.540999999997,83372.191000000006,87720.22099999999,88243.631999999983,99286.789000000004,100463.60400000001,101749.31499999999,103035.02399999998,104429.62700000001,105606.447,106892.158,108177.86500000002,109572.46899999998,110749.28299999998,112034.992,113320.70800000001]
[null,10278,"Northern Lights",14702.267,8171.6490000000003,17354.631000000001,11005.909,21356.046999999999,13830.003000000001,20752.482,13458.290999999999,18096.535,11174.598,17112.085999999999,10269.111000000001,14524.614,8393.7199999999993,12343.879000000001,7448.7939999999999,12109.963,6409.81,12580.859,7208.1379999999999,13481.137000000001,6880.9939999999997,12451.474,7296.1350000000002,14159.387000000001,7877.6719999999996,18344.955000000002,11634.539000000001,22803.004000000001,14862.906999999999,21774.91,14176.021000000001,18378.900000000001,11348.761,17402.224999999999,10432.636,14457.835999999999,8339.4320000000007,12112.075000000001,7275.3630000000003,11990.929,6320.9260000000004,12911.305,7427.9970000000003,13219.659,6716.1580000000004,12138.111999999999,7081.0450000000001,15192.348,8924.384,18717.035,12263.111000000001,23373.268,15591.244000000001,22578.789000000001,15120.728999999999,18782.715,11880.103999999999,17945.254000000001,11080.370999999999,14474.411,8638.0859999999993,12446.925999999999,7984.7359999999999,12721.456,7168.7290000000003,13230.448,8039.5209999999997,13484.628000000001,7318.4629999999997,12668.797,7835.0680000000002,15201.050999999999,8929.4969999999994,18725.384999999998,12268.58,23381.559000000001,15596.773999999999,22587.061000000002,15126.272000000001,18791.175999999999,11885.456,17953.794999999998,11085.645,14483.063,8643.2510000000002,12455.341,7990.1329999999998,12730.289000000001,7173.7079999999996,13239.039000000001,8044.7420000000002,13493.584999999999,7323.3220000000001,12677.332,7840.348,15845.125,9307.8430000000008,20036.625,13127.688,24354.289000000001,16245.635,23648.203000000001,15836.906000000001,20833.865000000002,13177.462,19557.396000000001,12075.795,16163.477000000001,9646.0910000000003,13675.103999999999,8772.6149999999998,13917.075999999999,7842.4790000000003,14749.157999999999,8962.3709999999992,15123.226000000001,8207.7720000000008,14137.699000000001,8743.5159999999996,16126.029,9472.8539999999994,20306.043000000001,13304.206,24621.826000000001,16424.101999999999,23915.285,16015.766,20681.294999999998,13080.960999999999,19833.026999999998,12245.984,16442.726999999999,9812.7430000000004,13946.656000000001,8946.8160000000007,14202.141,8003.1170000000002,15026.438,9130.86,15412.246999999999,8364.6329999999998,14413.188,8913.8940000000002,16146.601000000001,9484.9380000000001,20336.013999999999,13323.839,24763.937999999998,16518.900000000001,23950.18,16039.133,20869.567999999999,13200.043,19927.705000000002,12304.446,16552.508000000002,9878.2559999999994,14056.237999999999,9017.1149999999998,14321.058999999999,8070.1270000000004,15123.182000000001,9189.6460000000006,15452.803,8386.6419999999998,14454.638000000001,8939.5290000000005,16399.377,9633.4249999999993,20578.451000000001,13482.68,25004.687999999998,16679.491999999998,24190.511999999999,16200.082,21115.328000000001,13355.487999999999,20175.736000000001,12457.593000000001,16803.791000000001,10028.222,14300.596,9173.8729999999996,14577.576999999999,8214.68,15372.694,9341.2639999999992,15712.879000000001,8527.7929999999997,14702.54,9092.8439999999991,16652.150000000001,9781.9130000000005,20820.888999999999,13641.521000000001,25245.436000000002,16840.081999999999,24430.846000000001,16361.029,21816.053,13798.694,20423.761999999999,12610.741,17055.080000000002,10178.183999999999,14544.956,9330.6299999999992,14834.093000000001,8359.232,15622.207,9492.8790000000008,15972.957,8668.9439999999995,14950.44,9246.1589999999997,16904.925999999999,9930.3989999999994,21063.322,13800.362999999999,25486.184000000001,17000.673999999999,24671.18,16521.976999999999,21606.846000000001,13666.373,20671.793000000001,12763.886,17306.365000000002,10328.146000000001,14789.316999999999,9487.3870000000006,15090.61,8503.7829999999994,15871.718999999999,9644.4959999999992,16233.032999999999,8810.0949999999993,15198.343999999999,9399.4750000000004,17157.701000000001,10078.885,21305.763999999999,13959.204,25726.93,17161.266,24911.511999999999,16682.925999999999,21852.605,13821.813,20919.822,12917.034,17557.650000000001,10478.108,15033.675999999999,9644.1440000000002,15347.130999999999,8648.3340000000007,16121.232,9796.1129999999994,16493.111000000001,8951.2440000000006,15446.245000000001,9552.7919999999995,17410.474999999999,10227.373,21548.199000000001,14118.043,25967.678,17321.859,25151.848000000002,16843.875,22098.363000000001,13977.257,21167.85,13070.179,17808.936000000002,10628.072,15278.034,9800.9009999999998,15603.648999999999,8792.8860000000004,16370.745000000001,9947.7309999999998,16753.187999999998,9092.3960000000006,15694.146000000001,9706.1080000000002,17663.252,10375.857,21790.636999999999,14276.888000000001,26208.423999999999,17482.451000000001,25392.182000000001,17004.822,22799.088,14420.468000000001,21415.881000000001,13223.326999999999,18060.221000000001,10778.036,15522.395,9957.6579999999994,15860.166999999999,8937.4380000000001,16620.256000000001,10099.35,17013.266,9233.5470000000005,15942.049000000001,9859.4220000000005,17916.025000000001,10524.347,22033.074000000001,14435.728999999999,26449.173999999999,17643.041000000001,25632.513999999999,17165.775000000001,22589.879000000001,14288.146000000001,21663.907999999999,13376.473,18311.506000000001,10928,15766.754000000001,10114.415999999999,16116.683000000001,9081.9889999999996,16869.77,10250.964,17273.344000000001,9374.6959999999999,16189.95,10012.739,18168.800999999999,10672.831,22275.513999999999,14594.566000000001,26689.921999999999,17803.634999999998,25872.85,17326.724999999999,22835.638999999999,14443.587,21911.937999999998,13529.619000000001,18562.791000000001,11077.960999999999,16011.112999999999,10271.172,16373.2,9226.5409999999993,17119.282999999999,10402.582,17533.419999999998,9515.8469999999998,16437.851999999999,10166.056,18421.576000000001,10821.317999999999,22517.953000000001,14753.409,26930.666000000001,17964.224999999999,26113.18,17487.671999999999,23081.4,14599.03,22159.969000000001,13682.766,18814.078000000001,11227.924999999999,16255.472,10427.93,16629.719000000001,9371.0939999999991,17368.793000000001,10554.199000000001,17793.495999999999,9656.9989999999998,16685.754000000001,10319.370999999999,18674.349999999999,10969.807000000001,22760.386999999999,14912.25,27171.414000000001,18124.817999999999,26353.516,17648.620999999999,23782.118999999999,15042.239,22407.993999999999,13835.912,19065.363000000001,11377.887000000001,16499.830000000002,10584.688,16886.238000000001,9515.6450000000004,17618.307000000001,10705.816999999999,18053.574000000001,9798.1479999999992,16933.655999999999,10472.687,18927.125,11118.291999999999,23002.824000000001,15071.093000000001,27412.164000000001,18285.407999999999,26593.85,17809.567999999999,23572.918000000001,14909.915000000001,22656.025000000001,13989.061,19316.648000000001,11527.851000000001,16744.188999999998,10741.444,17142.756000000001,9660.1939999999995,17867.82,10857.432000000001,18313.650000000001,9939.3009999999995,17181.557000000001,10626.001,19179.900000000001,11266.78,23245.263999999999,15229.932000000001,27652.91,18446,26834.184000000001,17970.516,23818.673999999999,15065.36,22904.053,14142.207,19567.936000000002,11677.812,16988.550999999999,10898.2,17399.273000000001,9804.7469999999994,18117.333999999999,11009.05,18573.726999999999,10080.450999999999,17429.460999999999,10779.317999999999,19432.675999999999,11415.264999999999,23487.699000000001,15388.773999999999,27893.657999999999,18606.594000000001,27074.52,18131.465,24064.434000000001,15220.802,23152.083999999999,14295.352000000001,19819.219000000001,11827.775,17232.907999999999,11054.959000000001,17655.789000000001,9949.2990000000009,18366.844000000001,11160.668,18833.807000000001,10221.601000000001,17677.359,10932.636,null,298413.12599999999,303186.75400000002,317460.62100000004,317626.40400000004,343987.41600000003,348642.83799999999,350307.04799999989,355121.60500000004,360678.87700000004,364750.69299999985,369565.24200000003,374379.79100000003,379937.08199999999,384008.89600000007,388823.44500000001,393637.99399999995,399195.26700000011,403267.08600000007,408081.6399999999,412896.18700000003]
[null,10306,"Pend Oreille County PUD  #1",36513.777000000002,27477.627,38508.25,31401.965,42366.995999999999,34668.925999999999,42207.722999999998,34152.601999999999,38449.269999999997,29651.023000000001,38600.379000000001,29157.701000000001,34291.972999999998,26172.168000000001,32873.245999999999,27041.636999999999,32467.313999999998,24697.078000000001,40181.733999999997,33108.101999999999,40648.792999999998,30077.851999999999,36225.133000000002,30168.535,35795.25,26774.18,36485.968999999997,29934.84,41201.038999999997,33609.733999999997,41109.281000000003,33407.983999999997,37055.652000000002,28674.184000000001,38511.027000000002,29007.002,34930.858999999997,26464.778999999999,31910.146000000001,26371.423999999999,30885.794999999998,23424.726999999999,31009.726999999999,25486.822,32102.824000000001,23823.219000000001,30292.268,25088.550999999999,35770.601999999999,26798.828000000001,36493.190999999999,29927.615000000002,41249.241999999998,33561.531000000003,41109.281000000003,33407.983999999997,37055.652000000002,28674.184000000001,38511.027000000002,29007.002,34930.858999999997,26464.778999999999,31910.146000000001,26371.423999999999,30888.303,23422.219000000001,30941.474999999999,25555.076000000001,32154.386999999999,23771.655999999999,30302.421999999999,25078.395,11581.088,8676.3850000000002,14424.266,11829.162,18138.037,14757.609,18230.883000000002,14815.561,15500.911,11994.821,15139.834999999999,11403.521000000001,12065.129000000001,9140.9439999999995,9439.0609999999997,7800.7,8207.3240000000005,6223.5129999999999,8101.6260000000002,6691.2669999999998,8294.3169999999991,6131.9679999999998,7909.1270000000004,6545.6220000000003,46861.281000000003,35206.828000000001,48356.902000000002,39590.815999999999,53226.093999999997,43377.714999999997,50335.358999999997,40881.93,46847.75,36281.25,47505.934000000001,35532.796999999999,42357.675999999999,32271.241999999998,42081.292999999998,34008.343999999997,40409.504000000001,30458.223000000002,40254.847999999998,33363.027000000002,41872.508000000002,30871.655999999999,38393.050999999999,31711.107,45109.516000000003,33924.995999999999,46750.472999999998,38260.476999999999,51606.66,41960.813000000002,50426.862999999998,40956.262000000002,45426.004000000001,35180.059000000001,47600.66,35603.858999999997,42451.766000000003,32342.932000000001,42172.972999999998,34082.461000000003,40503.957000000002,30529.701000000001,40345.483999999997,33438.120999999999,41967.866999999998,30942.076000000001,38483.883000000002,31786.063999999998,12741.691000000001,9483.82,16657.697,13600.458000000001,20518.780999999999,16690.761999999999,19597.960999999999,16279.49,16773.048999999999,12907.599,15998,12043.198,13207.290999999999,10027.11,10718.939,8820.0830000000005,10082.754000000001,7558.6350000000002,9959.8050000000003,8159.0709999999999,10284.138999999999,7552.9579999999996,9962.76,8206.2890000000007,12881.312,9587.7430000000004,16791.868999999999,13710.003000000001,20653.203000000001,16800.103999999999,19731.109,16390.094000000001,16910.796999999999,13013.605,16137.021000000001,12147.852999999999,13345.798000000001,10132.268,10852.63,8930.09,10222.14,7663.1270000000004,10093.712,8268.7690000000002,10424.625,7656.1360000000004,10096.374,8316.3459999999995,54147.925999999999,45034.847999999998,60037.09,44867.144999999997,61630.035000000003,52606.262000000002,62916.648000000001,49984.027000000002,57290.586000000003,45248.148000000001,59090.741999999998,45847,53348.32,44413.16,54972.578000000001,41572.188000000002,53515.25,38718.527000000002,52779.004000000001,42317.065999999999,53387.086000000003,41445.762000000002,53047.48,39650.766000000003,54287.699000000001,45138.616999999998,60171.667999999998,44976.288999999997,61764.597999999998,52715.464999999997,63051.527000000002,50092.902000000002,55620.891000000003,43920.652000000002,59230.542999999998,45950.875,53487.421999999999,44517.722999999998,55106.394999999997,41682.07,53655.535000000003,38822.116999999998,52913.656000000003,42426.023000000001,53528.144999999997,41548.370999999999,53181.586000000003,39760.332000000002,54427.476999999999,45242.387000000002,60306.237999999998,45085.434000000001,61899.156000000003,52824.663999999997,63186.41,50201.773000000001,55759.300999999999,44026,59370.343999999997,46054.754000000001,53626.523000000001,44622.281000000003,55240.214999999997,41791.953000000001,53795.832000000002,38925.711000000003,53048.300999999999,42534.98,53669.203000000001,41650.976999999999,53315.690999999999,39869.902000000002,54567.245999999999,45346.148000000001,60440.813000000002,45194.574000000001,62033.718999999997,52933.866999999998,63321.288999999997,50310.644999999997,55897.707000000002,44131.347999999998,59510.141000000003,46158.620999999999,53765.625,44726.843999999997,55374.027000000002,41901.832000000002,53936.112999999998,39029.292999999998,53182.953000000001,42643.934000000001,53810.262000000002,41753.582000000002,53449.796999999999,39979.468999999997,54707.027000000002,45449.921999999999,60575.387000000002,45303.714999999997,62168.277000000002,53043.065999999999,63456.171999999999,50419.519999999997,57844.214999999997,45669.527000000002,59649.940999999999,46262.5,53904.722999999998,44831.402000000002,55507.836000000003,42011.711000000003,54076.398000000001,39132.883000000002,53317.601999999999,42752.894999999997,53951.324000000001,41856.184000000001,53583.894999999997,40089.035000000003,54846.796999999999,45553.688000000002,60709.961000000003,45412.858999999997,62302.84,53152.27,63591.046999999999,50528.391000000003,56174.527000000002,44342.038999999997,59789.741999999998,46366.375,54043.828000000001,44935.957000000002,55641.656000000003,42121.586000000003,54216.690999999999,39236.472999999998,53452.245999999999,42861.847999999998,54092.383000000002,41958.788999999997,53717.995999999999,40198.593999999997,54986.57,45657.457000000002,60844.535000000003,45522.004000000001,62437.402000000002,53261.476999999999,63725.934000000001,50637.266000000003,56312.938000000002,44447.383000000002,59929.542999999998,46470.25,54182.93,45040.52,55775.472999999998,42231.468999999997,54356.976999999999,39340.063000000002,53586.898000000001,42970.805,54233.440999999999,42061.398000000001,53852.097999999998,40308.160000000003,55126.347999999998,45761.226999999999,60979.105000000003,45631.144999999997,62571.964999999997,53370.68,63860.809000000001,50746.137000000002,56451.343999999997,44552.73,60069.347999999998,46574.125,54322.031000000003,45145.078000000001,55909.288999999997,42341.347999999998,54497.266000000003,39443.656000000003,53721.546999999999,43079.766000000003,54374.5,42164,53986.203000000001,40417.726999999999,55266.120999999999,45864.991999999998,61113.68,45740.288999999997,62706.52,53479.875,63995.690999999999,50855.012000000002,58397.847999999998,46090.91,60209.148000000001,46678,54461.141000000003,45249.641000000003,56043.105000000003,42451.23,54637.550999999999,39547.241999999998,53856.199000000001,43188.718999999997,54515.559000000001,42266.601999999999,54120.309000000001,40527.292999999998,55405.898000000001,45968.766000000003,61248.25,45849.43,62841.082000000002,53589.074000000001,64130.57,50963.883000000002,56728.160000000003,44763.421999999999,60348.953000000001,46781.875,54600.241999999998,45354.199000000001,56176.921999999999,42561.108999999997,54777.836000000003,39650.832000000002,53990.851999999999,43297.675999999999,54656.620999999999,42369.211000000003,54254.413999999997,40636.858999999997,55545.671999999999,46072.531000000003,61382.824000000001,45958.57,62975.644999999997,53698.277000000002,64265.449000000001,51072.745999999999,56866.57,44868.766000000003,60488.754000000001,46885.75,54739.343999999997,45458.758000000002,56310.737999999998,42670.991999999998,54918.129000000001,39754.421999999999,54125.5,43406.633000000002,54797.68,42471.815999999999,54388.52,40746.421999999999,55685.449000000001,46176.300999999999,61517.394999999997,46067.711000000003,63110.203000000001,53807.48,64400.324000000001,51181.625,57004.972999999998,44974.108999999997,60628.555,46989.629000000001,54878.449000000001,45563.32,56444.555,42780.866999999998,55058.413999999997,39858.008000000002,54260.144999999997,43515.586000000003,54938.737999999998,42574.417999999998,54522.625,40855.987999999998,null,811109.80399999989,753357.28300000005,753357.28,263042.67699999997,962057.13499999978,951853.92700000026,297832.34000000003,300756.72800000006,1207867.6439999999,1207551.1009999998,1210475.5070000002,1213399.8490000002,1219565.1569999999,1219248.5830000003,1222172.9910000002,1225097.3739999998,1231262.6769999999,1230946.1359999999,1233870.5080000001,1236794.8670000001]
[null,10352,"Skamania County PUD #1",6757.7529999999997,3550.6509999999998,7455.07,5112.33,9684.1810000000005,6170.61,9112.6360000000004,6300.1909999999998,8346.9110000000001,4909.1729999999998,7737.3609999999999,4401.134,6915.8239999999996,3909.2750000000001,6059.8270000000002,3832.3960000000002,5801.4650000000001,3016.5790000000002,5645.5039999999999,3516.4780000000001,6253.2629999999999,3180.2919999999999,5734.5630000000001,3258.0859999999998,6389.6469999999999,3681.0920000000001,7606.6419999999998,4743.9009999999998,9555.5540000000001,6092.7240000000002,8974.0120000000006,6214.49,7896.1379999999999,4706.28,7572.6959999999999,4300.3890000000001,6515.7830000000004,4051.431,6097.3450000000003,3538.6039999999998,5642.5050000000001,2944.6190000000001,5478.2449999999999,3404.721,6082.7790000000005,3076.489,5582.3010000000004,3154.5970000000002,6402.4279999999999,3688.4540000000002,7621.8559999999998,4753.3890000000001,9233.5949999999993,6445.9790000000003,9323.009,5895.87,7911.93,4715.6930000000002,7587.8410000000003,4308.99,6528.8149999999996,4059.5329999999999,6109.5389999999998,3545.6819999999998,5653.7910000000002,2950.509,5489.201,3411.53,6094.9449999999997,3082.6410000000001,5396.6880000000001,3357.683,6635.1729999999998,3475.89,7637.1,4762.8959999999997,9252.0619999999999,6458.8720000000003,9341.652,5907.6629999999996,7927.7520000000004,4725.125,7343.3639999999996,4577.2610000000004,6780.3490000000002,3829.1759999999999,6121.759,3552.7730000000001,5471.308,3150.2,5694.1809999999996,3224.3530000000001,6107.1350000000002,3088.8069999999998,5407.48,3364.3989999999999,6566.8410000000003,3432.9250000000002,7693.4269999999997,4804.9650000000001,9307.9150000000009,6502.848,9413.2469999999994,5970.0280000000002,8393.0349999999999,4923.1970000000001,7441.4449999999997,4645.2839999999997,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,6566.8410000000003,3432.9250000000002,7396.0709999999999,5102.3209999999999,9672.4480000000003,6138.3149999999996,9058.5689999999995,6324.7060000000001,8058.3540000000003,4798.6989999999996,7720.4920000000002,4366.2370000000001,6784.0050000000001,3814.748,5799.44,3682.056,5591.5630000000001,2907.6979999999999,5735.6570000000002,3233.6239999999998,5904.8919999999998,3300.4079999999999,5516.3010000000004,3143.1469999999999,7057.0190000000002,4091.1219999999998,8128.125,5086.6450000000004,10062.353999999999,6333.2889999999998,9855.3449999999993,6887.3130000000001,9000.5020000000004,5361.317,9527.9500000000007,5374.4080000000004,7306.2169999999996,4088.355,5939.3829999999998,3749.4479999999999,6138.1279999999997,3162.1329999999998,6278,3890.375,6692.7790000000005,3347.3130000000001,5934.0749999999998,3373.88,7083.0029999999997,4106.1859999999997,8158.2510000000002,5105.4979999999996,10100.022000000001,6356.9989999999998,9892.3410000000003,6913.1670000000004,9033.9740000000002,5381.2539999999999,9563.2970000000005,5394.3450000000003,7045.1189999999997,4391.5770000000002,6198.2669999999998,3526.1480000000001,6160.5770000000002,3173.6979999999999,6301.0209999999997,3904.6410000000001,6717.3710000000001,3359.6129999999998,5955.7960000000003,3386.2289999999998,6906.4549999999999,4016.9380000000001,7528.857,4696.777,8826.5370000000003,6156.5969999999998,10273.601000000001,6468.1980000000003,8792.4189999999999,5182.8639999999996,7962.0280000000002,5000.4229999999998,7418.415,4137.9560000000001,6094.8620000000001,3448.7049999999999,5658.5420000000004,3262.7330000000002,5996.3580000000002,3360.1109999999999,6396.2730000000001,3210.9920000000002,5344.2790000000005,3394.4760000000001,7187.63,3765.761,7549.5439999999999,4709.683,8850.8050000000003,6173.5230000000001,10301.835999999999,6485.9740000000002,8463.0959999999995,5067.3559999999998,7983.9080000000004,5014.165,7438.7979999999998,4149.326,6111.6009999999997,3458.1759999999999,5674.085,3271.6950000000002,6012.826,3369.3380000000002,6183.2269999999999,3450.4270000000001,5575.7179999999998,3187.0410000000002,7216.6019999999999,3780.94,7275.94,5032.7280000000001,9247.6319999999996,5837.3239999999996,10343.39,6512.1369999999997,8497.2250000000004,5087.7920000000004,8016.1109999999999,5034.3879999999999,7468.7960000000003,4166.0590000000002,5906.2269999999999,3702.125,5919.14,3062.7049999999999,6037.0630000000001,3382.9189999999999,6208.1530000000002,3464.337,5598.1949999999997,3199.8890000000001,7245.69,3796.18,7305.2830000000004,5053.0230000000001,9284.9470000000001,5860.8789999999999,9979.9869999999992,6943.527,8531.4920000000002,5108.3100000000004,8362.5319999999992,4740.6019999999999,7498.915,4182.8590000000004,5930.0339999999997,3717.0479999999998,5943.0010000000002,3075.0529999999999,6061.3959999999997,3396.5549999999998,6233.18,3478.3029999999999,5620.7629999999999,3212.788,7004.3950000000004,4073.902,7635.6790000000001,4763.4170000000004,9315.61,5880.2340000000004,10012.933000000001,6966.4489999999996,8917.1659999999993,5256.4,8390.1360000000004,4756.25,7233.7449999999999,4486.5829999999996,6181.2939999999999,3497.6120000000001,5962.61,3085.1990000000001,5854.2359999999999,3634.9160000000002,6486.991,3256.5329999999999,5639.308,3223.3879999999999,7037.7539999999999,4093.3049999999998,7672.0630000000001,4786.1149999999998,8994.5259999999998,6273.7709999999997,10469.053,6591.2539999999999,8600.4380000000001,5149.5919999999996,8430.1200000000008,4778.9170000000004,7268.2120000000004,4507.9620000000004,6210.7349999999997,3514.27,5991.0129999999999,3099.895,5882.1180000000004,3652.2280000000001,6517.8909999999996,3272.0450000000001,5445.8940000000002,3459.018,7333.6540000000005,3842.2669999999998,7703.0010000000002,4805.415,9030.8169999999991,6299.0829999999996,10511.277,6617.8370000000004,8635.1190000000006,5170.357,8146.2110000000002,5116.0959999999995,7589.9949999999999,4233.6629999999996,6235.768,3528.4340000000002,5789.38,3338.174,6134.982,3437.7890000000002,6544.1639999999998,3285.2339999999999,5467.8450000000003,3472.96,7363.2089999999998,3857.752,7734.0609999999997,4824.7910000000002,9067.2540000000008,6324.4979999999996,10553.668,6644.527,8669.9369999999999,5191.2049999999999,8179.0619999999999,5136.7280000000001,7620.598,4250.7330000000002,6260.8990000000003,3542.6550000000002,5812.7160000000003,3351.63,6159.7079999999996,3451.6439999999998,6334.2920000000004,3534.7249999999999,5711.9390000000003,3264.904,7387.4979999999996,3870.4769999999999,7448.3310000000001,5151.9679999999998,9466.8639999999996,5975.71,10588.504999999999,6666.4589999999998,8693.2860000000001,5710.2749999999996,8526.2980000000007,4833.4390000000003,7645.7460000000001,4264.7610000000004,6046.0959999999995,3789.7959999999998,6059.3339999999998,3135.2449999999999,6180.0249999999996,3463.029,6355.1880000000001,3546.386,5730.7820000000002,3275.6750000000002,7151.8950000000004,4159.6909999999998,7796.5559999999996,4863.777,9511.9959999999992,6004.1980000000003,10223.936,7113.2539999999999,8739.9930000000004,5233.152,8566.9259999999995,4856.4709999999995,7682.1719999999996,4285.08,6074.8879999999999,3807.8449999999998,6088.1940000000004,3150.1779999999999,5977.5150000000003,3711.46,6623.6139999999996,3325.1190000000001,5758.076,3291.2750000000001,7180.7160000000003,4176.4539999999997,7827.99,4883.3879999999999,9550.3690000000006,6028.42,10265.166999999999,7141.9390000000003,8775.2309999999998,5254.25,8601.4709999999995,4876.0529999999999,7415.9229999999998,4599.576,6336.9009999999998,3585.6590000000001,6112.7330000000002,3162.875,6001.6030000000001,3726.4169999999999,6650.3090000000002,3338.5210000000002,5781.2839999999997,3304.54,7209.652,4193.2839999999997,7859.5510000000004,4903.076,9214.4590000000007,6427.1760000000004,10724.94,6752.3590000000004,8810.61,5275.4340000000002,8636.1530000000002,4895.7139999999999,7445.8209999999999,4618.1189999999997,6362.4380000000001,3600.1089999999999,6137.3689999999997,3175.623,6025.7879999999996,3741.433,6677.1109999999999,3351.9749999999999,5578.9260000000004,3543.5160000000001,null,136661.55300000001,133302.984,133569.59099999999,133836.73000000001,134508.696,134049.51699999999,146665.47500000001,147208.39400000003,139535.39600000001,139435.53899999999,139997.81700000001,140562.34699999998,141514.98599999998,141698.18900000004,142269.522,142843.13500000001,143811.17299999998,143997.26100000003,144577.78900000002,145160.63600000003]
[null,10379,"Steilacoom, Town of",2007.6479999999999,1200.9269999999999,2499.0509999999999,1720.047,2789.0189999999998,1817.6969999999999,2838.4859999999999,1952.644,2572.473,1647.9559999999999,2314.011,1448.7560000000001,2057.8879999999999,1299.721,1721.09,1188.4100000000001,1602.31,980.06700000000001,1536.0640000000001,1060.6769999999999,1609.5619999999999,1003.852,1605.546,1039.0550000000001,1988.066,1189.213,2471.3530000000001,1700.9829999999999,2757.116,1796.905,2805.5940000000001,1930.018,2466.7510000000002,1580.229,2289.549,1433.441,2037.31,1286.7239999999999,1705.2850000000001,1177.4970000000001,1588.8389999999999,971.827,1523.0909999999999,1051.72,1595.8989999999999,995.33,1591.787,1030.1510000000001,1999.2139999999999,1195.8820000000001,2481.9059999999999,1708.2460000000001,2767.9029999999998,1803.9349999999999,2816.15,1937.279,2477.6109999999999,1587.1859999999999,2300.5059999999999,1440.3009999999999,2048.2289999999998,1293.6199999999999,1715.8240000000001,1184.7739999999999,1599.894,978.58900000000006,1533.63,1058.9970000000001,1606.8720000000001,1002.173,1602.604,1037.1510000000001,2010.3620000000001,1202.55,2492.4589999999998,1715.51,2778.6889999999999,1810.9649999999999,2826.7060000000001,1944.54,2488.471,1594.143,2311.4630000000002,1447.1610000000001,2059.1489999999999,1300.5170000000001,1726.3630000000001,1192.0519999999999,1610.9480000000001,985.351,1544.1690000000001,1066.2739999999999,1617.8440000000001,1009.0170000000001,1613.42,1044.1510000000001,1988.2080000000001,1189.297,2442.241,1680.9459999999999,2789.895,1818.268,2783.4650000000001,1914.7950000000001,2525.8789999999999,1618.11,2297.8220000000001,1438.6210000000001,2028.6479999999999,1281.2539999999999,1619.9860000000001,1118.604,1511.3119999999999,924.41,1524.981,1053.027,1597.713,996.46,1513.6189999999999,979.56399999999996,1998.713,1195.58,2452.1849999999999,1687.79,2800.0590000000002,1824.8910000000001,2793.4110000000001,1921.636,2459.98,1575.894,2308.1460000000002,1445.085,2038.9369999999999,1287.752,1629.42,1125.1189999999999,1521.2080000000001,930.46299999999997,1534.912,1059.884,1608.0519999999999,1002.909,1523.3009999999999,985.83,1958.9010000000001,1171.7660000000001,2320.1860000000001,1596.9380000000001,2668.3119999999999,1739.028,2700.386,1857.643,2315.683,1483.4559999999999,2237.3449999999998,1400.758,1940.357,1225.491,1590.3119999999999,1098.114,1490.8109999999999,911.87099999999998,1504.1890000000001,1038.6690000000001,1575.8019999999999,982.79499999999996,1492.6420000000001,965.98800000000006,1969.1289999999999,1177.883,2330.5940000000001,1604.1020000000001,2677.7139999999999,1745.1559999999999,2709.7809999999999,1864.106,2325.6460000000002,1489.8389999999999,2247.3969999999999,1407.0519999999999,1950.376,1231.819,1599.4970000000001,1104.4570000000001,1500.4459999999999,917.76400000000001,1513.8579999999999,1045.346,1585.8689999999999,989.07299999999998,1502.069,972.08900000000006,1990.056,1190.402,2353.6559999999999,1619.9749999999999,2744.2979999999998,1788.55,2733.873,1880.6790000000001,2419.549,1549.9939999999999,2269.652,1420.9849999999999,1970.991,1244.8389999999999,1617.3789999999999,1116.8040000000001,1518.2439999999999,928.65,1608.35,1110.595,1684.79,1050.769,1519.6659999999999,983.47799999999995,2000.3389999999999,1196.5530000000001,2364.1210000000001,1627.1769999999999,2753.8989999999999,1794.808,2743.317,1887.1759999999999,2358.252,1510.7260000000001,2279.759,1427.3130000000001,1981.0630000000001,1251.201,1626.614,1123.181,1527.931,934.57500000000005,1618.557,1117.643,1695.4179999999999,1057.3969999999999,1529.145,989.61199999999997,2010.6220000000001,1202.704,2374.585,1634.38,2763.5010000000002,1801.066,2752.761,1893.673,2368.2689999999998,1517.143,2289.866,1433.64,1991.136,1257.5619999999999,1635.8489999999999,1129.558,1537.6179999999999,940.50099999999998,1628.7650000000001,1124.691,1706.046,1064.0250000000001,1538.623,995.74599999999998,2020.905,1208.855,2385.0500000000002,1641.5820000000001,2773.1019999999999,1807.3230000000001,2762.2049999999999,1900.1690000000001,2378.2860000000001,1523.56,2299.973,1439.9680000000001,2001.2080000000001,1263.924,1645.085,1135.9349999999999,1547.3050000000001,946.42600000000004,1638.972,1131.74,1716.673,1070.653,1548.1010000000001,1001.88,2031.1880000000001,1215.0060000000001,2395.5140000000001,1648.7840000000001,2782.7040000000002,1813.5809999999999,2771.65,1906.6659999999999,2459.6170000000002,1575.662,2310.0790000000002,1446.2950000000001,2011.2809999999999,1270.2860000000001,1654.32,1142.3119999999999,1556.992,952.351,1649.1790000000001,1138.788,1727.3009999999999,1077.2819999999999,1557.58,1008.014,2041.471,1221.1569999999999,2405.9780000000001,1655.9870000000001,2792.3049999999998,1819.8389999999999,2781.0940000000001,1913.163,2398.3209999999999,1536.394,2320.1860000000001,1452.623,2021.354,1276.6469999999999,1663.5550000000001,1148.6890000000001,1566.68,958.27599999999995,1659.3869999999999,1145.837,1737.9280000000001,1083.9100000000001,1567.058,1014.148,2051.7539999999999,1227.308,2416.4430000000002,1663.1890000000001,2801.9070000000002,1826.096,2790.5390000000002,1919.66,2408.337,1542.8109999999999,2330.2919999999999,1458.951,2031.4259999999999,1283.009,1672.7909999999999,1155.066,1576.367,964.202,1669.5940000000001,1152.885,1748.556,1090.538,1576.5360000000001,1020.282,2062.038,1233.4590000000001,2426.9070000000002,1670.3920000000001,2811.5079999999998,1832.354,2799.9830000000002,1926.1569999999999,2418.355,1549.229,2340.3989999999999,1465.278,2041.499,1289.3699999999999,1682.0260000000001,1161.443,1586.0540000000001,970.12699999999995,1679.8019999999999,1159.933,1759.183,1097.1659999999999,1586.0150000000001,1026.4159999999999,2072.3209999999999,1239.6099999999999,2437.3719999999998,1677.5940000000001,2821.11,1838.6110000000001,2809.4270000000001,1932.654,2499.6860000000001,1601.33,2350.5059999999999,1471.605,2051.5720000000001,1295.732,1691.261,1167.82,1595.741,976.05200000000002,1690.009,1166.982,1769.8109999999999,1103.7940000000001,1595.4929999999999,1032.55,2082.6039999999998,1245.761,2447.8359999999998,1684.797,2830.712,1844.8689999999999,2818.8719999999998,1939.1510000000001,2438.3890000000001,1562.0630000000001,2360.6120000000001,1477.933,2061.6439999999998,1302.0940000000001,1700.4970000000001,1174.1969999999999,1605.4280000000001,981.97699999999998,1700.2159999999999,1174.03,1780.4380000000001,1110.422,1604.971,1038.684,2092.8870000000002,1251.913,2458.3009999999999,1691.999,2840.3130000000001,1851.127,2828.3159999999998,1945.6479999999999,2448.4059999999999,1568.48,2370.7190000000001,1484.261,2071.7170000000001,1308.4549999999999,1709.732,1180.5740000000001,1615.115,987.90200000000004,1710.424,1181.079,1791.066,1117.0509999999999,1614.45,1044.818,2103.17,1258.0640000000001,2468.7649999999999,1699.201,2849.915,1857.384,2837.76,1952.145,2458.4229999999998,1574.8969999999999,2380.8249999999998,1490.588,2081.7890000000002,1314.817,1718.9670000000001,1186.951,1624.8019999999999,993.82799999999997,1720.6310000000001,1188.127,1801.693,1123.6790000000001,1623.9280000000001,1050.952,null,41512.957000000002,40964.677999999993,41178.47600000001,41392.273999999998,40637.125000000007,40711.156999999999,39267.442999999999,39461.061999999991,40316.224000000002,40395.776999999995,40592.329999999994,40788.879999999997,41102.432000000008,41181.987000000001,41378.538999999997,41575.092999999986,41888.643000000018,41968.197,42164.752999999997,42361.300999999999]
[null,10440,"Wahkiakum County PUD #1",2009.7950000000001,1161.789,2569.9870000000001,1926.335,3175.4609999999998,2121.4929999999999,2932.9479999999999,2178.087,2698.904,1706.172,2547.4079999999999,1543.3309999999999,2162.136,1328.63,1654.0540000000001,1181.4860000000001,1619.9349999999999,954.36,1477.62,1014.455,1603.9290000000001,891.36900000000003,1656.0329999999999,1048.075,1940.259,1231.325,2671.7109999999998,1824.6110000000001,3175.4609999999998,2121.4929999999999,2932.9479999999999,2178.087,2593.5390000000002,1659.6379999999999,2547.4079999999999,1543.3309999999999,2083.0520000000001,1407.7139999999999,1716.222,1119.318,1619.9349999999999,954.36,1477.62,1014.455,1603.9290000000001,891.36900000000003,1656.0329999999999,1048.075,1962.4970000000001,1243.481,2683.491,1829.5409999999999,3059.3510000000001,2244.7739999999999,3043.0259999999998,2062.6309999999999,2598.375,1660.1990000000001,2552.2820000000002,1544.8610000000001,2102.6750000000002,1420.913,1721.806,1122.231,1615.6489999999999,950.76499999999999,1479.7719999999999,1014.513,1602.367,889.32899999999995,1594.703,1108.3599999999999,2033.3810000000001,1172.597,2683.491,1829.5409999999999,3059.3510000000001,2244.7739999999999,3043.0259999999998,2062.6309999999999,2598.375,1660.1990000000001,2461.5720000000001,1635.5709999999999,2183.1790000000001,1340.41,1721.806,1122.231,1557.0139999999999,1009.4,1534.92,959.36400000000003,1602.367,889.32899999999995,1594.703,1108.3599999999999,2042.5139999999999,1163.4639999999999,2678.7089999999998,1834.3230000000001,3060.8290000000002,2243.2959999999998,3040.02,2065.636,2694.0030000000002,1716.662,2436.8820000000001,1660.261,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,2042.5139999999999,1163.4639999999999,2563.7449999999999,1949.287,3191.768,2112.357,2913.9810000000002,2191.6759999999999,2585.9639999999999,1672.61,2538.1610000000001,1558.982,2174.6480000000001,1348.94,1655.4929999999999,1188.5440000000001,1620.8779999999999,945.53599999999994,1541.3889999999999,952.89499999999998,1549.886,941.81,1661.9670000000001,1041.095,2055.8009999999999,1313.529,2518.7710000000002,1706.704,3296.7249999999999,2191.6239999999998,3172.5630000000001,2388.9789999999998,3005.826,1948.6379999999999,2908.6889999999999,1789.7850000000001,2336.3429999999998,1454.7260000000001,1683.98,1199.356,1645.4349999999999,960.82600000000002,1507.9580000000001,1033.586,1659.3140000000001,908.09799999999996,1590.6890000000001,993.20899999999995,2066.1689999999999,1320.155,2531.473,1715.3109999999999,3313.3490000000002,2202.6750000000002,3188.5610000000001,2401.0259999999998,3020.971,1958.4559999999999,2923.3429999999998,1798.8019999999999,2254.6570000000002,1555.528,1761.2670000000001,1136.6110000000001,1653.7329999999999,965.67200000000003,1515.5630000000001,1038.799,1667.683,912.678,1598.711,998.21699999999998,2145.6309999999999,1374.405,2594.9609999999998,1758.39,3251.6779999999999,2381.895,3393.4929999999999,2314.009,3095.154,1976.9739999999999,2551.3000000000002,1740.8610000000001,2414.143,1510.1420000000001,1819.46,1174.4849999999999,1647.047,1069.002,1619.56,1004.973,1726.421,945.51499999999999,1550.854,1072.095,2237.4079999999999,1297.0550000000001,2605.596,1765.596,3265.0030000000002,2391.6559999999999,3407.4,2323.4920000000002,2985.0619999999999,1932.2260000000001,2561.7559999999999,1747.9949999999999,2424.0360000000001,1516.33,1826.9169999999999,1179.298,1653.798,1073.383,1626.1980000000001,1009.092,1670.5070000000001,1012.38,1621.106,1012.5940000000001,2244.1759999999999,1300.9780000000001,2507.2550000000001,1877.1579999999999,3408.087,2265.6790000000001,3417.7060000000001,2330.5189999999998,2994.0859999999998,1938.067,2569.5039999999999,1753.2819999999999,2431.3670000000002,1520.9159999999999,1761.6479999999999,1253.6590000000001,1725.163,1010.266,1631.117,1012.145,1675.56,1015.442,1626.01,1015.6559999999999,2250.9630000000002,1304.913,2514.8380000000002,1882.835,3418.395,2272.5309999999999,3292.6759999999999,2472.933,3003.1370000000002,1943.9259999999999,2679.21,1656.65,2438.7190000000001,1525.5160000000001,1766.9760000000001,1257.451,1730.3810000000001,1013.321,1636.0509999999999,1015.206,1680.6279999999999,1018.513,1630.9280000000001,1018.728,2171.7089999999998,1391.1089999999999,2626.498,1779.759,3425.067,2276.9670000000001,3299.1030000000001,2477.7600000000002,3132.752,2000.989,2684.44,1659.884,2347.116,1624.857,1841.5719999999999,1188.759,1733.759,1015.299,1576.876,1079.556,1747.403,957.00599999999997,1634.1120000000001,1020.717,2180.6080000000002,1396.81,2637.26,1787.0530000000001,3304.68,2420.7190000000001,3448.8069999999998,2351.7269999999999,3021.3209999999999,1955.6969999999999,2695.44,1666.6849999999999,2356.7330000000002,1631.5139999999999,1849.1179999999999,1193.6300000000001,1740.864,1019.46,1583.338,1083.98,1754.5640000000001,960.928,1576.1369999999999,1089.5730000000001,2271.4490000000001,1316.789,2645.2359999999999,1792.4570000000001,3314.6729999999998,2428.04,3459.2370000000001,2358.8389999999999,3030.4540000000002,1961.6079999999999,2600.7289999999998,1774.588,2460.9110000000001,1539.3969999999999,1854.71,1197.24,1678.9580000000001,1089.713,1650.94,1024.4459999999999,1759.87,963.83399999999995,1580.904,1092.8679999999999,2278.3180000000002,1320.771,2653.2359999999999,1797.8779999999999,3324.6970000000001,2435.3820000000001,3469.6979999999999,2365.9720000000002,3039.614,1967.538,2608.5940000000001,1779.9549999999999,2468.3530000000001,1544.0519999999999,1860.319,1200.8599999999999,1684.0360000000001,1093.009,1655.933,1027.5440000000001,1701.0509999999999,1030.8900000000001,1650.749,1031.1089999999999,2282.7649999999999,1323.3489999999999,2550.366,1909.4349999999999,3466.6860000000001,2304.6350000000002,3476.4690000000001,2370.59,3040.3939999999998,2155.7020000000002,2717.06,1680.0540000000001,2473.17,1547.0650000000001,1791.9390000000001,1275.2149999999999,1754.828,1027.6369999999999,1659.1659999999999,1029.549,1704.3710000000001,1032.902,1653.971,1033.1220000000001,2207.107,1413.7840000000001,2669.3069999999998,1808.768,3480.89,2314.0770000000002,3352.873,2518.1439999999998,3058.018,1979.45,2728.1930000000002,1686.9380000000001,2483.3029999999999,1553.404,1799.2809999999999,1280.441,1762.018,1031.848,1602.579,1097.153,1775.884,972.60500000000002,1660.749,1037.356,2213.7820000000002,1418.059,2677.3789999999999,1814.2380000000001,3491.415,2321.0749999999998,3363.011,2525.7579999999998,3067.26,1985.433,2736.4430000000002,1692.039,2392.5819999999999,1656.3309999999999,1877.2470000000001,1211.787,1767.346,1034.9680000000001,1607.4259999999999,1100.471,1781.2550000000001,975.54600000000005,1665.771,1040.4929999999999,2220.4769999999999,1422.347,2685.4749999999999,1819.723,3365.0929999999998,2464.973,3511.855,2394.7190000000001,3076.5309999999999,1991.434,2744.7179999999998,1697.155,2399.8159999999998,1661.3389999999999,1882.923,1215.452,1772.691,1038.098,1612.287,1103.799,1786.6410000000001,978.49599999999998,1604.954,1109.4939999999999,null,43163.792000000001,43011.892999999996,43107.591999999997,43107.592000000004,43259.679999999993,43107.589999999989,45271.153999999995,45499.409999999989,46132.447999999997,46145.883999999991,46285.445999999996,46425.425000000003,46693.068999999996,46706.646000000008,46847.890000000014,46989.558000000005,47260.44,47274.17,47417.114999999998,47560.489999999991]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",6887.6989999999996,4870.1040000000003,6290.6459999999997,4998.4189999999999,6618.0709999999999,5127.6109999999999,6560.6970000000001,5165.7330000000002,6272.0349999999999,4573.2870000000003,6639.5550000000003,4800.9080000000004,6492.0110000000004,4633.5320000000002,6567.9830000000002,5162.3119999999999,6804.0959999999995,4836.5230000000001,7245.2839999999997,5490.2870000000003,7594.4960000000001,5383.585,6726.8040000000001,5231.6559999999999,6836.1059999999998,4835.5550000000003,6243.6189999999997,4957.1400000000003,6567.0940000000001,5090.8599999999997,6436.6310000000003,5076.2139999999999,5943.7359999999999,4339.2510000000002,6519.6480000000001,4713.9660000000003,6381.2079999999996,4560.1549999999997,6453.8440000000001,5080.875,6693.0230000000001,4754.6369999999997,7132.8580000000002,5410.3230000000003,7490.8559999999998,5308.4939999999997,6618.5370000000003,5150.6610000000001,7034.7209999999995,5016.3389999999999,6444.683,5124.2169999999996,6777.4709999999995,5219.6890000000003,8146.152,6356.2209999999995,7475.3739999999998,5459.5230000000001,8149.9319999999998,5941.6379999999999,7975.0140000000001,5656.2979999999998,8001.5439999999999,6304.8469999999998,8215.2630000000008,5922.4359999999997,8616.0650000000005,6576.5,8958.5750000000007,6441.98,8119.9960000000001,6301.5320000000002,8286.1579999999994,5873.232,7691.38,6220.2839999999997,8133.5039999999999,6234.3969999999999,8146.152,6356.2209999999995,7475.3739999999998,5459.5230000000001,8149.9319999999998,5941.6379999999999,7975.0140000000001,5656.2979999999998,8001.5439999999999,6304.8469999999998,8215.2630000000008,5922.4359999999997,8616.0650000000005,6576.5,8958.5750000000007,6441.98,8119.9960000000001,6301.5320000000002,7244.8119999999999,5215.7169999999996,6708.3320000000003,5297.9219999999996,7027.9740000000002,5420.1819999999998,7004.8090000000002,5564.7209999999995,6715.8019999999997,4915.6670000000004,7668.6019999999999,5487.5870000000004,7542.23,5470.0119999999997,7647.5050000000001,6039.4470000000001,7918.7309999999998,5622.951,9183.3490000000002,7242.1819999999998,10085.9,7180.48,9035.5079999999998,7067.7889999999998,9226.7810000000009,6716.2619999999997,8608.3279999999995,6772.7820000000002,8996.67,7028.6379999999999,8929.8220000000001,7169.2430000000004,8334.4359999999997,6083.9170000000004,9219.1209999999992,6579.77,8845.3850000000002,6497.3540000000003,8999.7710000000006,7095.36,9272.6460000000006,6599.5339999999997,9566.9660000000003,7552.567,10142.463,7218.5559999999996,9087.2990000000009,7107.5820000000003,6654.7979999999998,4748.17,6110.4110000000001,4876.1570000000002,6379.4579999999996,5012.0659999999998,6428.49,5031.259,5906.8639999999996,4330.3429999999998,6485.0529999999999,4702.2420000000002,6310.326,4560.527,6342.1540000000005,5033.1750000000002,6819.8230000000003,4899.53,7158.6180000000004,5599.5810000000001,7577.2749999999996,5442.1229999999996,6668.0290000000005,5302.0640000000003,6829.8530000000001,4873.0600000000004,6271.174,5004.3379999999997,6547.3519999999999,5143.8069999999998,6597.5959999999995,5163.6319999999996,6062.1779999999999,4444.2640000000001,6655.2380000000003,4825.5730000000003,6476.2629999999999,4680.4179999999997,6508.915,5165.6109999999999,6994.8789999999999,5025.1090000000004,7342.5550000000003,5743.3580000000002,7772.0069999999996,5581.98,6839.3190000000004,5438.0079999999998,7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6598.1310000000003,4841.2420000000002,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6598.1310000000003,4841.2420000000002,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,null,140973.334,138595.291,164236.01000000004,171057.84500000003,164308.21100000001,191651.25300000003,138378.53600000002,141986.48699999999,147154.185,147933.40299999996,147933.40299999996,147933.40299999996,148327.86499999999,147933.40299999996,147933.40299999996,147933.40299999996,148327.86499999999,147933.40299999996,147933.40299999996,147933.40299999996]
[null,11680,"Weiser, City of",2807.3490000000002,1503.732,2969.6950000000002,2067.5790000000002,3662.835,2301.2289999999998,3392.3159999999998,2350.375,3130.549,1854.627,2940.0010000000002,1634.67,2640.4740000000002,1445.58,2517.634,1571.7629999999999,2730.6819999999998,1394.7909999999999,3279.4769999999999,1965.3420000000001,3396.3429999999998,1667.2239999999999,2641.8969999999999,1477.662,2643.1179999999999,1562.6869999999999,3023.223,1913.0050000000001,3624.0990000000002,2272.3850000000002,3334.9389999999999,2313.5169999999998,2976.1219999999998,1783.4590000000001,2881.2950000000001,1595.002,2490.7689999999998,1510.0809999999999,2549.3339999999998,1437.98,2674.78,1359.5,3236.8090000000002,1938.9849999999999,3347.0889999999999,1636.443,2600.3130000000001,1449.0309999999999,2639.52,1558.556,3020.587,1902.316,3503.7719999999999,2416.518,3464.6779999999999,2179.998,2988.3090000000002,1791.001,2885.375,1597.63,2499.5239999999999,1515.4,2543.9259999999999,1434.8679999999999,2696.326,1370.7180000000001,3249.1129999999998,1945.528,3374.252,1650.2760000000001,2536.375,1567.1479999999999,2753.2370000000001,1469.124,3035.473,1911.7159999999999,3518.1390000000001,2426.4380000000001,3479.5709999999999,2189.3919999999998,3003.4810000000002,1800.116,2795.8249999999998,1711.4659999999999,2611.9769999999999,1427.2339999999999,2559.4319999999998,1443.6479999999999,2613.9290000000001,1477.4010000000001,3385.6579999999999,1833.27,3390.5419999999999,1658.2719999999999,2551.3710000000001,1576.4390000000001,2688.7750000000001,1441.5229999999999,2972.223,1885.646,3445.0459999999998,2399.71,3388.7420000000002,2180.6590000000001,3035.46,1804.107,2724.2829999999999,1683.289,2526.1959999999999,1400.472,2385.4229999999998,1506.7280000000001,2621.0630000000001,1358.557,3285.8229999999999,1809.0229999999999,3180.7869999999998,1739.0719999999999,2544.442,1430.0450000000001,2696.8319999999999,1445.8430000000001,2868.326,2001.9190000000001,3582.2530000000002,2274.8789999999999,3272.4679999999998,2309.31,2929.2379999999998,1766.3309999999999,2830.1,1589.8489999999999,2534.1579999999999,1404.886,2393.0079999999998,1511.519,2629.2150000000001,1362.7819999999999,3293.8049999999998,1813.4179999999999,3188.788,1743.4469999999999,2552.3649999999998,1434.498,2619.0439999999999,1552.501,2849.5540000000001,1817.3789999999999,3402.9279999999999,2165.4059999999999,3392.614,2381.56,2901.6680000000001,1749.057,2852.0329999999999,1606.836,2545.6750000000002,1397.6320000000001,2420.721,1513.585,2818.9569999999999,1451.3610000000001,3448.1930000000002,2074.9079999999999,3509.4110000000001,1740.086,2512.2539999999999,1425.595,2624.0839999999998,1555.498,2855.07,1820.896,3409.58,2169.63,3399.239,2386.221,2907.2919999999999,1752.4480000000001,2857.5439999999999,1609.9280000000001,2461.6239999999998,1489.3040000000001,2511.174,1430.7239999999999,2824.424,1454.1669999999999,3454.8829999999998,2078.9360000000001,3516.2089999999998,1743.4580000000001,2517.1109999999999,1428.3409999999999,2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,2778.5859999999998,1498.4929999999999,2815.373,1973.06,3487.4989999999998,2219.1089999999999,3600.7049999999999,2306.1840000000002,2977.9090000000001,1795.029,2829.498,1750.866,2615.0230000000001,1435.7339999999999,2472.1819999999998,1545.9079999999999,2889.99,1487.8209999999999,3644.569,1994.28,3446.1640000000002,1883.9839999999999,2554.694,1449.5940000000001,2783.9549999999999,1501.3879999999999,2820.8310000000001,1976.896,3494.3,2223.4270000000001,3477.2759999999998,2441.13,2983.7249999999999,1798.5360000000001,2935.5590000000002,1653.712,2620.0650000000001,1438.5050000000001,2476.933,1548.893,2895.5830000000001,1490.692,3651.6640000000002,1998.1559999999999,3452.85,1887.65,2559.6210000000001,1452.38,2695.5859999999998,1598.02,2935.0909999999999,1871.9290000000001,3501.1,2227.7449999999999,3484.0360000000001,2445.8870000000002,3113.9459999999999,1850.329,2941.2359999999999,1656.8979999999999,2533.4650000000001,1532.9549999999999,2569.5700000000002,1464.03,2901.203,1493.576,3534.163,2126.6799999999998,3577.1950000000002,1773.7070000000001,2564.5720000000001,1455.18,2700.7930000000001,1601.117,2940.7930000000001,1875.5650000000001,3381.5149999999999,2358.5030000000002,3621.8009999999999,2319.6959999999999,2995.328,1805.5319999999999,2946.9409999999998,1660.1,2538.3490000000002,1535.922,2574.5210000000002,1466.854,2906.8220000000001,1496.461,3541.0439999999999,2130.8240000000001,3584.1489999999999,1777.1559999999999,2478.7649999999999,1548.7380000000001,2800.1129999999998,1510.1010000000001,2946.4960000000001,1879.202,3388.0949999999998,2363.0940000000001,3628.8560000000002,2324.2139999999999,3001.143,1809.039,2851.5120000000002,1764.479,2635.29,1446.87,2579.4960000000001,1469.691,2812.739,1599.0909999999999,3673.0880000000002,2009.8579999999999,3591.136,1780.623,2483.5590000000002,1551.7329999999999,2805.5340000000001,1513.0250000000001,2952.2260000000001,1882.856,3394.7089999999998,2367.7089999999998,3635.9450000000002,2328.7550000000001,3006.9870000000001,1812.5630000000001,2857.0149999999999,1767.8820000000001,2640.357,1449.654,2584.471,1472.528,2818.1869999999999,1602.1880000000001,3680.252,2013.771,3479.79,1902.423,2579.4740000000002,1463.607,2810.9549999999999,1515.9480000000001,2848.2809999999999,1996.1859999999999,3528.5010000000002,2245.145,3643.0349999999999,2333.2950000000001,3020.6779999999999,1982.326,2964.1390000000001,1669.752,2645.473,1452.4649999999999,2500.8789999999999,1563.933,2923.7640000000001,1505.1569999999999,3687.4169999999999,2017.6849999999999,3486.5419999999999,1906.125,2584.4490000000001,1466.421,2721.6979999999999,1613.549,2963.7150000000001,1890.183,3535.402,2249.5259999999998,3518.136,2469.8809999999999,3018.7040000000002,1819.6279999999999,2969.8710000000001,1672.9690000000001,2650.5650000000001,1455.2619999999999,2505.701,1566.962,2929.4389999999999,1508.07,3568.7350000000001,2147.5,3612.134,1791.038,2589.4490000000001,1469.248,2726.9569999999999,1616.6759999999999,2969.473,1893.855,3542.3029999999999,2253.9079999999999,3524.9969999999998,2474.7080000000001,3024.5770000000002,1823.17,2975.6320000000001,1676.202,2562.91,1550.845,2599.4450000000002,1481.069,2935.1149999999998,1510.982,3575.683,2151.6840000000002,3619.1559999999999,1794.521,2594.4479999999999,1472.075,2732.24,1619.819,2975.2310000000002,1897.528,3421.26,2386.2330000000002,3664.4070000000002,2346.9839999999999,3030.4780000000001,1826.7280000000001,2981.4209999999998,1679.451,2567.8649999999998,1553.856,2604.444,1483.92,2940.79,1513.895,3582.6640000000002,2155.8879999999999,3626.212,1798.02,2507.62,1566.769,null,57343.825999999986,56153.965000000004,56331.714,56623.150999999998,55437.094000000005,55429.237000000001,56148.958000000006,56257.785000000011,57401.307000000001,57340.969000000005,57452.253999999994,57563.726999999992,57848.099000000009,57787.288999999997,57899.518000000004,58011.90800000001,58298.550999999999,58237.365000000005,58350.391000000003,58463.722999999991]
[null,12026,"Jefferson County PUD #1",17516.668000000001,10581.407999999999,21339.1,15840.295,27060.596000000001,17893.373,25709.224999999999,18837.224999999999,23576.006000000001,15041.228999999999,22231.261999999999,13931.605,18781.528999999999,12001.539000000001,15861.921,11457.616,15066.075000000001,8933.4779999999992,14334.134,9654.9539999999997,15225.313,8617.6910000000007,14611.411,9524.9310000000005,17524.745999999999,11513.143,22241.203000000001,15151.118,26405.028999999999,17385.134999999998,24768.607,18099.982,21880.58,14119.548000000001,22562.379000000001,14120.726000000001,18459.460999999999,12762.924999999999,16717.294999999998,11088.540999999999,15229.795,9030.8340000000007,14559.208000000001,9776.2630000000008,15443.695,8741.7909999999993,14888.377,9676.2379999999994,17597.77,11342.093999999999,22208.912,14765.744000000001,25421.393,17913.603999999999,25249.936000000002,16750.861000000001,21887.252,13935.893,22688.947,13991.717000000001,18386.873,12571.790999999999,16639.984,10877.369000000001,15005.027,8752.2109999999993,14506.576999999999,9613.1710000000003,15463.805,8582.2049999999999,14303.514999999999,9956.1689999999999,18274.421999999999,10793.279,22285.48,14816.647999999999,25498.942999999999,17968.252,25324.615000000002,16800.403999999999,21959.07,13981.620999999999,22007.518,14799.189,19119.473000000002,11958.598,16715.775000000001,10926.915999999999,14572.445,9304.7849999999999,15079.138000000001,9162.134,15541.742,8625.4590000000007,14376.597,10007.038,18985.888999999999,11213.486000000001,23145.407999999999,15388.373,26568.27,18721.77,27894.17,18505.048999999999,25490.9,16016.623,22827.346000000001,15350.486000000001,19220.789000000001,12021.967000000001,15523.153,11052.829,15639.874,9122.5049999999992,14915.643,9062.7950000000001,14973.994000000001,9081.07,15140.477000000001,9643.7639999999992,19045.111000000001,11248.465,22379.465,16246.387000000001,27560.607,17826.881000000001,26992.407999999999,19500.263999999999,24755.881000000001,15762.380999999999,23672.525000000001,14598.263999999999,19273.268,12054.789000000001,15575.549000000001,11090.135,15698.126,9156.4830000000002,14974.01,9098.26,15032.25,9116.402,15199.178,9681.1540000000005,19031.605,12266.227000000001,22000.706999999999,14627.316000000001,27236.710999999999,17617.379000000001,27146.668000000001,19611.706999999999,24740.724999999999,15752.736000000001,24211.24,14930.478999999999,20159.162,12608.885,15883.156000000001,11309.157999999999,15649.22,9127.9560000000001,14708.799000000001,9747.1779999999999,15737.906999999999,8734.3289999999997,15302.137000000001,9746.7340000000004,19175.311000000002,12358.85,22120.932000000001,14707.248,27257.686000000002,17630.942999999999,27148.537,19613.061000000002,24776.785,15775.695,24287.078000000001,14977.245999999999,19538.368999999999,13359.115,16549.741999999998,10818.377,15755.409,9189.8940000000002,14812.95,9816.1959999999999,15853.633,8798.5550000000003,15418.27,9820.7070000000003,19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,20195.52,11927.924000000001,21632.303,15703.982,27284.471000000001,17648.271000000001,28180.912,18695.278999999999,24957.305,15890.633,23778.631000000001,15990.189,20571.998,12867.1,16395.101999999999,11673.675999999999,16200.235000000001,9449.3539999999994,15748.768,9569.0040000000008,15769.9,9563.7540000000008,15836.415000000001,10087.044,20287.695,11982.367,21699.002,15752.404,27255.562999999998,17629.57,27196.273000000001,19647.543000000001,24971.437999999998,15899.633,24651.703000000001,15202.102000000001,20632.199000000001,12904.754000000001,16480.498,11734.48,16291.607,9502.65,15841.200999999999,9625.1659999999993,15865.912,9621.982,15935.611999999999,10150.228999999999,19705.226999999999,12700.388999999999,22563.775000000001,15001.674000000001,27239.866999999998,17619.421999999999,27212.400000000001,19659.197,25357.835999999999,15933.016,24748.717000000001,15261.928,20020.960999999999,13689.078,17198.447,11242.428,16438.116999999998,9588.1090000000004,15451.004000000001,10239.021000000001,16531.491999999998,9174.7559999999994,16067.47,10234.216,19814.118999999999,12770.574000000001,22653.460999999999,15061.305,26319.57,18546.52,28168.544999999998,18687.076000000001,25045.609,15946.859,24803.145,15295.492,20078.605,13728.492,17283.623,11298.105,16524.421999999999,9638.4470000000001,15532.805,10293.228999999999,16619.611000000001,9223.6620000000003,15590.066000000001,10851.688,20553.537,12139.377,22703.43,15094.527,26286.74,18523.388999999999,28143.09,18670.187999999998,25054.766,15952.688,24022.243999999999,16154.013999999999,20856.648000000001,13045.141,17372.109,11355.950999999999,16058.27,10253.513999999999,16157.165000000001,9817.1470000000008,16715.77,9277.027,15680.173000000001,10914.406999999999,20629.440999999999,12184.207,22761.491999999998,15133.129000000001,26262.653999999999,18506.416000000001,28133.83,18664.044999999998,25078.273000000001,15967.656000000001,24080.76,16193.361000000001,20926.088,13088.572,17469.945,11419.904,16158.424999999999,10317.464,16257.92,9878.3670000000002,16281.079,9873.7610000000004,16346.707,10412.075999999999,20712.567999999999,12233.303,22019.482,15985.057000000001,27173.715,17576.633000000002,28117.688999999998,18653.338,24505.373,16881.708999999999,24967.557000000001,15396.880999999999,20990.984,13129.164000000001,16965.738000000001,12079.98,16821.407999999999,9811.6759999999995,16354.072,9936.7890000000007,16377.018,9931.9429999999993,16441.740000000002,10472.607,20107.317999999999,12959.545,22884.74,15215.072,27146.546999999999,17559.059000000001,27158.006000000001,19619.900000000001,25125.476999999999,15997.715,25026.474999999999,15433.217000000001,21055.092000000001,13169.26,17048.276999999998,12138.75,16910.688999999998,9863.7520000000004,15896.915000000001,10534.517,17010.282999999999,9440.48,16530.184000000001,10528.942999999999,20181.039000000001,13007.058999999999,22946.851999999999,15256.367,27146.16,17558.809000000001,27161.116999999998,19622.148000000001,25155.831999999999,16017.039000000001,25087.734,15470.992,20391.609,13942.504000000001,17739.324000000001,11595.992,17005.383000000002,9918.9840000000004,15985.975,10593.532999999999,17105.728999999999,9493.4509999999991,16622.131000000001,10587.51,20257.732,13056.49,23011.5,15299.348,26226.761999999999,18481.125,28111.785,18649.418000000001,25173.907999999999,16028.549000000001,25141.063999999998,15503.880999999999,20451.438999999998,13983.412,17829.326000000001,11654.825999999999,17100.298999999999,9974.35,16074.432000000001,10652.152,17199.662,9545.5820000000003,16129.326999999999,11227.05,null,383628.58400000003,382146.61900000001,378412.82,379899.54100000003,395506.63,395538.24300000002,397888.12100000004,399560.58899999992,402091.212,403938.38499999995,405617.77,406761.58300000016,408878.54700000008,409775.03,410801.31200000003,412025.57199999993,413536.42399999994,414360.21299999999,415593.27300000004,416763.41899999994]
[null,10298,"PNGC Aggregate",232690.40599999999,149479.15599999999,252865.234,180252.46900000001,297908.5,209332.46900000001,285266.53100000002,205750.93799999999,259925.90599999999,173515.016,252520.95300000001,164533.59400000001,242919.734,161469.70300000001,250021.68799999999,179531.53099999999,271615.46899999998,174007.81299999999,291780,207731.141,296405,190607.609,248231.875,169258.57800000001,230349.68799999999,152126.04699999999,254185.71900000001,175507.84400000001,295147.71899999998,207599.95300000001,281913.875,203298.125,252921.84400000001,169660.92199999999,251662.609,164427.96900000001,240048.53099999999,164391.17199999999,261110.484,184101.93799999999,281132.18800000002,181469.32800000001,300204.78100000002,214405.57800000001,298101.68800000002,192727.266,253686.53099999999,172928.96900000001,262153.40600000002,166229.79699999999,285192.56300000002,198813.234,326137.03100000002,230835.18799999999,321710.21899999998,224487.42199999999,284252.84399999998,187888.81299999999,287489.59399999998,184073.516,278827.15600000002,183896.90599999999,285626.84399999998,203710.391,314534.25,202624.68799999999,328663,233555.875,332395.68800000002,211309.82800000001,282787.125,198396.609,287945.375,178944.65599999999,308143.18800000002,215909.34400000001,350800.34399999998,248961.78099999999,347459.31300000002,243609.391,308715.06300000002,205320.29699999999,313318.46899999998,207189.484,311587.78100000002,201207.141,315650.53100000002,226793.20300000001,344029.96899999998,227198.20300000001,363878.65600000002,255628.20300000001,365547.43800000002,234400.625,315158.31300000002,222121.25,348221.56300000002,219867.141,364635.06300000002,258740.92199999999,409793.68800000002,293530.31300000002,408010,290394.68800000002,379998.90600000002,255237.84400000001,375534.09399999998,251189.734,372890.71899999998,244108.516,374470.125,276117.18800000002,415089.96899999998,271772,432800.06300000002,307455.78100000002,430573.03100000002,283986.59399999998,375319.18800000002,261928.95300000001,384263.21899999998,243776.375,392900.21899999998,286208.06300000002,451079.5,316716.84399999998,433596.59399999998,316338.5,395803.34399999998,267675.56300000002,411291.68800000002,269979.09399999998,399748.96899999998,262382.31300000002,402299.31300000002,297402.75,443040.125,290998.84399999998,457121.625,325637.875,457910.15600000002,302915.68800000002,400719.31300000002,280452.46899999998,181921.641,112226.914,206120.67199999999,139676.45300000001,260473.03099999999,176174.96900000001,250412.79699999999,178164.96900000001,218075.54699999999,140650.375,212652.07800000001,132869.40599999999,190122.81299999999,117628.81299999999,179155.54699999999,124557.109,197254.07800000001,119852.711,210342.17199999999,142398.34400000001,209517.54699999999,122563.148,174931.57800000001,114684.70299999999,183554.20300000001,113222.492,207714.93799999999,140775.43799999999,262165.125,177338.29699999999,252090.04699999999,179349.359,219715.68799999999,141721.09400000001,214300.25,133923.71900000001,188441.53099999999,121934.602,183442.15599999999,122839.281,198851.375,120813.57799999999,211916.28099999999,143431.734,211166.375,123519.469,176468.40599999999,115690.086,262307.93800000002,166228.81299999999,299280.18800000002,204177.21900000001,368291.68800000002,264748.375,378459.84399999998,259039.234,332580.43800000002,214882.59400000001,309420.90600000002,207161.45300000001,277028.59399999998,172891.68799999999,259776.17199999999,172801.84400000001,272154.40600000002,172562.57800000001,296154.375,189488.734,295530.68800000002,170726.04699999999,244343.21900000001,169627.125,271522.46899999998,161549.75,302203.375,206206.40599999999,371602,267154.06300000002,381930.28100000002,261450.09400000001,324871.90600000002,211895.79699999999,312479.71899999998,209235.03099999999,279874.125,174696.42199999999,262417.18800000002,174568.56299999999,274837.93800000002,174241.984,298913.65600000002,191225.859,292287.06300000002,178486.03099999999,252753.84400000001,165543.54699999999,274317.71899999998,163243.09400000001,297338.09399999998,215953.46900000001,384284.96899999998,260070.90599999999,385329.28100000002,263811.56300000002,327952.06300000002,213937.78099999999,315503.25,211283.28099999999,282678.875,176475.15599999999,259035.25,182289.54699999999,283484.125,169919.68799999999,301645.625,192947.141,295068.43800000002,180162.96900000001,255327.125,167231.81299999999,277123.875,164943.016,300180.28100000002,218039.79699999999,387647.15600000002,262374,378839.68800000002,276108.875,331046.71899999998,215989.42199999999,326637.06300000002,205240.29699999999,285513.43800000002,178272.82800000001,261606.40599999999,184096.141,286204,171536.06299999999,304387.56300000002,194673.93799999999,297875.375,181855.65599999999,257924.32800000001,168935.984,273487.875,173391.375,311136.15600000002,212444.07800000001,391346.53100000002,264957,382630.06300000002,278973.81300000002,345709.125,223567.40599999999,330230.71899999998,207592.68799999999,281836.06300000002,187689.65599999999,270878.78100000002,180398.42199999999,290150.125,174083.59400000001,302338.40600000002,203886.68799999999,308721.5,178578.09400000001,262389.78100000002,172163.68799999999,278415.18800000002,176878.20300000001,316265.09399999998,216262.43799999999,387504.625,278926.96899999998,398487.75,273468.84399999998,340050.125,222255.18799999999,336145.93800000002,211639.70300000001,286787.81300000002,191192.46900000001,274952,183472.96900000001,294801.56300000002,177143.625,306650.81300000002,207077.516,313040.81300000002,181279.53099999999,260048.125,180824.07800000001,288797.875,172630.484,319793.125,218782.375,391189.15600000002,281633.40600000002,402200,276089.375,343311.625,224430.5,331003.40600000002,221979.65599999999,296866.03100000002,185816.125,277616.09399999998,185255.57800000001,291362.15600000002,184984.96900000001,315724.18800000002,202559.59400000001,315948.75,182945.04699999999,262630.75,182608.04699999999,291672.93800000002,174373.09400000001,322763,220844.96900000001,394540.31300000002,284070.96899999998,405725.53100000002,278539.28100000002,346488.84399999998,226538.84400000001,334118.71899999998,224094,299763.06300000002,187654.5,280290.84399999998,187044.79699999999,294096.81300000002,186698.25,318536.625,204330.46900000001,312429.875,191069.125,271396.40600000002,178238.391,294503.56300000002,176088.82800000001,317537.84399999998,231033.68799999999,407776,276537.21899999998,409187,280945.15600000002,351715.25,243437.375,345635.59399999998,217720.79699999999,302612.25,189462.42199999999,276634.43800000002,195111.68799999999,303100.43800000002,182077,321306.31300000002,206075.65599999999,315260.75,192777.79699999999,274013.40600000002,179956.43799999999,290583.53100000002,184791.92199999999,328782.625,225025.96900000001,411364.5,278994.25,402417.28100000002,293944.03100000002,352917.5,230805.28099999999,348949.34399999998,219844.125,305613.125,191367.234,279350.875,197024.29699999999,305985.18800000002,183790.516,317712.375,214410.609,324793.5,188009.5,276754.31300000002,181755.90599999999,293455.84399999998,186628.859,331824.375,227138.516,414892.31300000002,281410.375,405937.75,296545.875,356169.56300000002,232963.78099999999,352211.375,221934.34400000001,301054.06300000002,200761.25,288443.68800000002,192498.04699999999,308829.09399999998,185480.31299999999,320524.46899999998,216275.20300000001,327782.18800000002,189720.34400000001,279460.81300000002,183532.67199999999,296350.375,188480.54699999999,334897.90600000002,229273.28099999999,408248.56300000002,294047.375,420116,288537.06300000002,359444.65600000002,235137.875,355496.56300000002,224039.43799999999,303965.625,202716.45300000001,291204.84399999998,194344.82800000001,311700.81300000002,187186.59400000001,323354.25,218151.68799999999,330790.06300000002,191442.04699999999,275794.125,191710.40599999999,null,5347621.313000001,5383110.7680000002,6015591.9869999997,6599518.0179999992,7901666.0830000006,8490258.443,4112427.4150000005,4144385.5240000002,5959664.1600000001,6001947.1110000005,6059291.2219999991,6117051.9090000009,6208581.6270000003,6293571.3800000008,6356158.3119999999,6415319.6600000001,6490506.9100000011,6534987.7970000012,6595475.1139999991,6656431.3780000005]

{"sheet":"I_CSP","index":6,"n_rows":144,"n_cols":244,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak (MW)"]
["TOC"]
[null,"BESID","AccountName","JOE","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01",{"$f":"+EOMONTH(FE3,0)+1","v":"2028-11-01"},{"$f":"+EOMONTH(FF3,0)+1","v":"2028-12-01"},"2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01",{"$f":"+EOMONTH(FQ3,0)+1","v":"2029-11-01"},{"$f":"+EOMONTH(FR3,0)+1","v":"2029-12-01"},"2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01",{"$f":"+EOMONTH(GC3,0)+1","v":"2030-11-01"},{"$f":"+EOMONTH(GD3,0)+1","v":"2030-12-01"},"2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"DATE(YEAR(GN3),MONTH(GN3)+1,1)","v":"2031-10-01"},{"$f":"DATE(YEAR(GO3),MONTH(GO3)+1,1)","v":"2031-11-01"},"2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01",{"$f":"DATE(YEAR(HB3),MONTH(HB3)+1,1)","v":"2032-12-01"},"2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01",{"$f":"DATE(YEAR(HK3),MONTH(HK3)+1,1)","v":"2033-09-01"},{"$f":"DATE(YEAR(HL3),MONTH(HL3)+1,1)","v":"2033-10-01"},"2033-11-01",{"$f":"DATE(YEAR(HN3),MONTH(HN3)+1,1)","v":"2033-12-01"},"2034-01-01",{"$f":"DATE(YEAR(HP3),MONTH(HP3)+1,1)","v":"2034-02-01"},"2034-03-01",{"$f":"DATE(YEAR(HR3),MONTH(HR3)+1,1)","v":"2034-04-01"},"2034-05-01",{"$f":"DATE(YEAR(HT3),MONTH(HT3)+1,1)","v":"2034-06-01"},"2034-07-01",{"$f":"DATE(YEAR(HV3),MONTH(HV3)+1,1)","v":"2034-08-01"},"2034-09-01",{"$f":"DATE(YEAR(HX3),MONTH(HX3)+1,1)","v":"2034-10-01"},"2034-11-01",{"$f":"DATE(YEAR(HZ3),MONTH(HZ3)+1,1)","v":"2034-12-01"},{"$f":"DATE(YEAR(IA3),MONTH(IA3)+1,1)","v":"2035-01-01"},{"$f":"DATE(YEAR(IB3),MONTH(IB3)+1,1)","v":"2035-02-01"},{"$f":"DATE(YEAR(IC3),MONTH(IC3)+1,1)","v":"2035-03-01"},{"$f":"DATE(YEAR(ID3),MONTH(ID3)+1,1)","v":"2035-04-01"},{"$f":"DATE(YEAR(IE3),MONTH(IE3)+1,1)","v":"2035-05-01"},{"$f":"DATE(YEAR(IF3),MONTH(IF3)+1,1)","v":"2035-06-01"},{"$f":"DATE(YEAR(IG3),MONTH(IG3)+1,1)","v":"2035-07-01"},{"$f":"DATE(YEAR(IH3),MONTH(IH3)+1,1)","v":"2035-08-01"},{"$f":"DATE(YEAR(II3),MONTH(II3)+1,1)","v":"2035-09-01"}]
[0,10005,"Alder Mutual",{"$f":"VLOOKUP(B4,TOCA!$B$3:$E$138,4,FALSE)","v":0},0.96099999999999997,1.173,1.3360000000000001,1.331,1.2450000000000001,1.125,0.91100000000000003,0.73799999999999999,0.60199999999999998,0.56799999999999995,0.55000000000000004,0.62,1.3160000000000001,1.2250000000000001,1.095,0.88100000000000001,0.72899999999999998,0.59799999999999998,0.56599999999999995,0.54900000000000004,0.61499999999999999,0.93700000000000006,1.1379999999999999,1.3089999999999999,0.86,1.1599999999999999,1.23,1.29,1.1499999999999999,1,0.89,0.74,0.61,0.53,0.53,0.65,0.86,1.1599999999999999,1.23,1.29,1.1499999999999999,1,0.89,0.74,0.61,0.54,0.54,0.66,0.84,1.22,1.24,1.36,1.24,1.1100000000000001,1.04,0.74,0.61,0.56999999999999995,0.59,0.65,0.84,1.23,1.25,1.37,1.23,1.1200000000000001,1.05,0.75,0.62,0.57999999999999996,0.6,0.65,1.0469999999999999,1.1459999999999999,1.3540000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0549999999999999,1.151,1.3560000000000001,1.399,1.26,1.2250000000000001,1.1200000000000001,0.81699999999999995,0.70099999999999996,0.64600000000000002,0.66800000000000004,0.78500000000000003,1.0089999999999999,1.1839999999999999,1.3620000000000001,1.5109999999999999,1.248,1.2450000000000001,1.0920000000000001,0.86199999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.2549999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.2549999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995,1.024,1.1970000000000001,1.373,1.52,1.4039999999999999,1.25,1.0960000000000001,0.86399999999999999,0.77600000000000002,0.67500000000000004,0.70699999999999996,0.81499999999999995]
[0,10015,"Asotin County PUD #1",{"$f":"VLOOKUP(B5,TOCA!$B$3:$E$138,4,FALSE)","v":0},1.4330000000000001,1.0049999999999999,0.871,1.014,0.90700000000000003,0.96399999999999997,1.012,1.742,1.92,2.7189999999999999,3.036,2.2429999999999999,1.06,0.91900000000000004,0.96499999999999997,0.99099999999999999,1.7689999999999999,2.1070000000000002,2.7149999999999999,3.1440000000000001,2.4489999999999998,1.548,1.1140000000000001,0.877,1.899,1.1160000000000001,1.1599999999999999,1.397,1.252,1.2889999999999999,1.8080000000000001,2.327,2.8290000000000002,3.113,3.0230000000000001,2.395,1.93,1.135,1.18,1.42,1.3180000000000001,1.31,1.8380000000000001,2.3660000000000001,2.8769999999999998,3.165,3.0739999999999998,2.4350000000000001,1.8740000000000001,1.095,1.139,1.379,1.244,1.244,1.756,2.2730000000000001,2.7389999999999999,3.012,2.915,2.327,1.891,1.105,1.149,1.3919999999999999,1.3029999999999999,1.2529999999999999,1.7709999999999999,2.2930000000000001,2.76,3.0350000000000001,2.9369999999999998,2.3460000000000001,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999,1.526,1.095,1.1599999999999999,1.224,1.234,1.18,1.51,1.9590000000000001,2.6389999999999998,2.8879999999999999,2.9039999999999999,2.2149999999999999]
[0,10024,"Benton County PUD #1",{"$f":"VLOOKUP(B6,TOCA!$B$3:$E$138,4,FALSE)","v":0},223.501,262.46499999999997,295.81299999999999,294.47000000000003,270.48899999999998,241.71600000000001,235.285,297.23700000000002,399.99799999999999,429.06700000000001,386.09300000000002,297.35000000000002,301.08999999999997,281.73099999999999,232.32499999999999,275.54599999999999,323.64400000000001,407.38299999999998,441.88299999999998,410.28300000000002,302.983,249.554,249.21199999999999,292.58,249.65299999999999,249.51300000000001,292.93,302.37099999999998,282.93099999999998,233.375,276.52600000000001,324.505,408.18299999999999,442.65300000000002,411.113,303.88400000000001,250.63300000000001,250.68199999999999,294.24099999999999,303.76,284.23099999999999,234.54499999999999,277.62599999999998,325.48500000000001,409.12299999999999,443.553,412.053,304.91300000000001,238.87200000000001,256.3,299.93099999999998,303.87200000000001,286.39499999999998,244.32300000000001,255.68799999999999,360.89499999999998,400.00400000000002,428.66,403.99,299.16800000000001,239.81100000000001,257.31,301.11500000000001,305.072,287.52499999999998,245.285,256.69499999999999,362.32299999999998,401.58800000000002,430.358,405.589,300.34899999999999,236.46700000000001,253.685,296.827,300.68900000000002,283.36200000000002,241.71199999999999,252.922,356.928,395.553,423.83300000000003,399.39299999999997,295.74,237.04300000000001,254.304,297.55200000000002,301.42399999999998,284.05399999999997,242.3,253.53800000000001,357.80099999999999,396.52100000000002,424.87200000000001,400.37099999999998,296.46100000000001,231.28700000000001,252.952,303.05500000000001,314.34100000000001,263.94900000000001,246.941,272.15899999999999,311.55099999999999,403.529,425.07100000000003,409.262,257.483,231.809,253.52799999999999,303.755,315.06799999999998,264.55200000000002,247.50200000000001,272.78199999999998,312.27100000000002,404.47500000000002,426.07,410.221,258.06900000000002,232.33199999999999,254.10400000000001,304.45400000000001,315.79500000000002,265.15499999999997,248.06299999999999,273.40499999999997,312.99099999999999,405.42099999999999,427.06799999999998,411.18099999999998,258.65499999999997,232.85499999999999,254.68,305.15300000000002,316.52199999999999,265.75799999999998,248.62299999999999,274.02800000000002,313.70999999999998,406.36700000000002,428.06700000000001,412.14100000000002,259.24099999999999,233.37700000000001,255.256,305.85300000000001,317.24900000000002,266.36,249.184,274.64999999999998,314.43,407.31299999999999,429.06599999999997,413.1,259.827,233.9,255.83199999999999,306.55200000000002,317.976,266.96300000000002,249.745,275.27300000000002,315.149,408.25900000000001,430.06400000000002,414.06,260.41300000000001,234.423,256.40800000000002,307.25200000000001,318.70299999999997,267.56599999999997,250.30500000000001,275.89600000000002,315.86900000000003,409.20400000000001,431.06299999999999,415.02,260.99900000000002,234.946,256.98399999999998,307.95100000000002,319.43,268.16800000000001,250.86600000000001,276.51799999999997,316.58800000000002,410.15100000000001,432.06200000000001,415.97899999999998,261.58499999999998,235.46799999999999,257.56,308.64999999999998,320.15699999999998,268.77100000000002,251.42699999999999,277.14100000000002,317.30799999999999,411.096,433.06099999999998,416.93900000000002,262.17099999999999,235.99100000000001,258.13600000000002,309.35000000000002,320.88400000000001,269.37400000000002,251.988,277.76400000000001,318.02800000000002,412.04199999999997,434.05900000000003,417.89800000000002,262.75700000000001,236.51400000000001,258.71199999999999,310.04899999999998,321.61099999999999,269.97699999999998,252.548,278.387,318.74700000000001,412.988,435.05799999999999,418.858,263.34300000000002,237.036,259.28800000000001,310.74900000000002,322.33800000000002,270.58,253.10900000000001,279.01,319.46699999999998,413.93400000000003,436.05700000000002,419.81700000000001,263.92899999999997]
[0,10025,"Benton REA",{"$f":"VLOOKUP(B7,TOCA!$B$3:$E$138,4,FALSE)","v":0},88.278000000000006,96.661000000000001,95.100999999999999,98.483000000000004,93.882000000000005,82.052999999999997,91.516999999999996,96.816000000000003,120.441,130.583,128.49199999999999,117.88200000000001,104.39400000000001,97.055000000000007,80.680000000000007,90.179000000000002,102.645,113.348,130.18600000000001,124.419,110.05,85.126999999999995,85.576999999999998,99.02,78.984999999999999,77.415000000000006,94.23,96.668000000000006,89.349000000000004,74.114999999999995,81.122,92.519000000000005,99.42,114.48,105.45399999999999,90.146000000000001,80.254999999999995,78.685000000000002,95.7,98.207999999999998,90.769000000000005,75.284999999999997,82.441999999999993,93.998999999999995,101.11,116.43,107.31399999999999,91.756,81.95,81.004000000000005,95.02,94.353999999999999,88.867000000000004,75.427999999999997,84.355000000000004,96.408000000000001,109.85,123.92100000000001,120.94799999999999,100.843,84.341999999999999,83.415000000000006,97.447000000000003,96.739000000000004,91.245999999999995,77.69,86.587999999999994,98.66,112.105,126.16,123.117,102.866,75.679000000000002,77.751999999999995,101.164,97.248999999999995,82.614000000000004,78.659000000000006,76.754999999999995,94.081000000000003,110.904,121.033,118.319,94.760999999999996,77.436000000000007,79.528999999999996,103.17400000000001,98.209000000000003,83.435000000000002,79.432000000000002,77.516000000000005,95.015000000000001,111.996,122.235,119.49299999999999,95.698999999999998,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997,73.453999999999994,75.400000000000006,98.027000000000001,93.183999999999997,78.953000000000003,75.061999999999998,73.165000000000006,89.820999999999998,105.962,115.63800000000001,112.926,90.180999999999997]
[0,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP(B8,TOCA!$B$3:$E$138,4,FALSE)","v":0},71.7,46,51.5,51.2,46.2,42.8,78.8,111.5,128.6,131.1,121.7,105.9,53.177999999999997,49.482999999999997,47.529000000000003,82.703000000000003,115.435,132.24100000000001,135.06200000000001,125.324,108.328,74.192999999999998,48.731000000000002,54.744999999999997,73.882000000000005,49.47,55.472000000000001,53.89,50.235999999999997,48.281999999999996,82.019000000000005,113.798,130.20099999999999,132.631,123.367,107.057,74.691000000000003,50.279000000000003,56.281999999999996,54.7,51.045000000000002,49.091000000000001,82.828000000000003,114.608,131.01,133.44,124.176,107.866,80.941999999999993,56.192999999999998,62.265000000000001,61.78,55.899000000000001,56.741,90.161000000000001,120.134,137.036,136.268,128.72499999999999,111.741,81.885000000000005,57.136000000000003,63.207999999999998,62.723999999999997,56.841999999999999,57.683999999999997,91.103999999999999,121.078,137.97900000000001,137.21100000000001,129.66800000000001,112.684,79.995000000000005,52.887999999999998,61.719000000000001,58.185000000000002,54.871000000000002,53.082999999999998,90.97,127.443,141.18899999999999,138.38200000000001,130.77199999999999,109.596,80.790000000000006,53.683999999999997,62.515000000000001,58.981000000000002,55.665999999999997,53.878,91.765000000000001,128.238,141.98400000000001,139.17699999999999,131.56700000000001,110.39100000000001,81.584999999999994,54.478999999999999,63.31,59.776000000000003,56.460999999999999,54.673000000000002,92.561000000000007,129.03399999999999,142.779,139.97200000000001,132.36199999999999,111.187,82.38,55.274000000000001,64.105000000000004,60.570999999999998,57.256999999999998,55.468000000000004,93.355999999999995,129.82900000000001,143.57400000000001,140.767,133.15700000000001,111.982,83.176000000000002,56.069000000000003,64.900000000000006,61.366,58.052,56.262999999999998,94.150999999999996,130.624,144.369,141.56200000000001,133.952,112.777,83.971000000000004,56.863999999999997,65.694999999999993,62.161000000000001,58.847000000000001,57.058,94.945999999999998,131.41900000000001,145.16499999999999,142.357,134.74700000000001,113.572,84.766000000000005,57.658999999999999,66.489999999999995,62.957000000000001,59.642000000000003,57.853999999999999,95.741,132.214,145.96,143.15299999999999,135.54300000000001,114.367,85.561000000000007,58.454999999999998,67.286000000000001,63.752000000000002,60.436999999999998,58.649000000000001,96.536000000000001,133.00899999999999,146.755,143.94800000000001,136.33799999999999,115.16200000000001,86.355999999999995,59.25,68.081000000000003,64.546999999999997,61.231999999999999,59.444000000000003,97.331999999999994,133.80500000000001,147.55000000000001,144.74299999999999,137.13300000000001,115.958,87.150999999999996,60.045000000000002,68.876000000000005,65.341999999999999,62.027999999999999,60.238999999999997,98.126999999999995,134.6,148.345,145.53800000000001,137.928,116.753,87.947000000000003,60.84,69.671000000000006,66.137,62.823,61.033999999999999,98.921999999999997,135.39500000000001,149.13999999999999,146.333,138.72300000000001,117.548,88.742000000000004,61.634999999999998,70.465999999999994,66.932000000000002,63.618000000000002,61.829000000000001,99.716999999999999,136.19,149.93600000000001,147.12799999999999,139.518,118.343,89.537000000000006,62.43,71.260999999999996,67.727999999999994,64.412999999999997,62.625,100.512,136.98500000000001,150.73099999999999,147.92400000000001,140.31399999999999,119.13800000000001,90.331999999999994,63.225999999999999,72.057000000000002,68.522999999999996,65.207999999999998,63.42,101.307,137.78,151.52600000000001,148.71899999999999,141.10900000000001,119.93300000000001]
[1,10029,"Blachly Lane Elec Coop",{"$f":"VLOOKUP(B9,TOCA!$B$3:$E$138,4,FALSE)","v":1},29.786999999999999,32.231000000000002,34.956000000000003,34.923999999999999,33.493000000000002,32.734999999999999,31.131,26.611999999999998,25.6,25.332999999999998,24.92,25.172999999999998,34.923999999999999,33.493000000000002,32.734999999999999,31.131,26.611999999999998,25.6,25.332999999999998,24.92,25.172999999999998,29.786999999999999,32.231000000000002,34.956000000000003,29.228999999999999,31.757000000000001,34.481000000000002,34.421999999999997,32.988999999999997,32.231999999999999,30.86,25.922999999999998,25.068000000000001,24.843,24.154,24.666,29.228999999999999,31.757000000000001,34.481000000000002,34.421999999999997,32.988999999999997,32.231999999999999,30.86,25.922999999999998,25.068000000000001,24.843,24.154,24.666,31.763999999999999,34.371000000000002,36.927,37.156999999999996,36.619999999999997,35.32,33.982999999999997,29.155000000000001,28.044,27.827000000000002,28.006,27.881,32.094000000000001,34.536999999999999,36.927,37.156999999999996,36.619999999999997,35.32,33.982999999999997,29.155000000000001,28.044,27.827000000000002,28.006,27.881,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,29.545999999999999,31.292999999999999,35.104999999999997,34.591999999999999,33.484000000000002,33.424999999999997,31.106999999999999,27.722999999999999,26.268000000000001,26.175999999999998,26.454999999999998,26.155999999999999,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776,30.122,32.865000000000002,36.408000000000001,36.372999999999998,35.392000000000003,35.216000000000001,32.904000000000003,29.734999999999999,27.972000000000001,27.72,28.257999999999999,27.776]
[0,10044,"Canby, City of",{"$f":"VLOOKUP(B10,TOCA!$B$3:$E$138,4,FALSE)","v":0},29.245999999999999,34.326000000000001,37.247999999999998,37.988,36.033000000000001,32.981999999999999,30.902000000000001,28.241,29.529,33.079000000000001,33.637,30.809000000000001,36.024000000000001,33.576999999999998,30.498999999999999,28.42,25.716000000000001,27.033999999999999,30.558,31.14,28.317,26.751999999999999,31.847999999999999,34.790999999999997,26.742000000000001,31.849,34.801000000000002,36.043999999999997,33.597999999999999,30.518999999999998,28.440999999999999,25.738,27.056000000000001,30.58,31.161999999999999,28.34,26.908999999999999,32.005000000000003,34.948,36.18,33.734000000000002,30.655000000000001,28.577000000000002,25.873000000000001,27.190999999999999,30.713999999999999,31.295999999999999,28.474,27.05,32.158000000000001,35.110999999999997,36.353999999999999,33.917999999999999,30.847999999999999,28.78,26.062000000000001,27.378,30.902000000000001,31.484000000000002,28.66,27.227,32.323,35.264000000000003,36.496000000000002,34.048999999999999,30.966999999999999,28.887,26.184000000000001,27.5,31.023,31.603999999999999,28.780999999999999,27.17,35.036000000000001,35.71,36.375999999999998,34.332000000000001,32.423000000000002,28.21,27.597000000000001,34.063000000000002,33.459000000000003,35.5,29.63,27.169,35.034999999999997,35.709000000000003,36.375999999999998,34.332000000000001,32.423000000000002,28.21,27.597000000000001,34.113999999999997,33.509,35.552,29.672999999999998,28.646000000000001,33.462000000000003,37.36,34.700000000000003,38.475999999999999,33.151000000000003,30.164000000000001,29.018000000000001,34.594999999999999,36.137999999999998,37.801000000000002,33.761000000000003,29.001000000000001,33.826999999999998,37.432000000000002,34.765999999999998,38.549999999999997,33.215000000000003,30.222000000000001,29.073,34.726999999999997,36.276000000000003,37.945999999999998,33.89,29.056999999999999,33.892000000000003,37.503999999999998,34.832999999999998,38.624000000000002,33.277999999999999,30.279,29.129000000000001,34.859000000000002,36.414999999999999,38.090000000000003,34.018999999999998,29.111000000000001,33.956000000000003,37.575000000000003,34.9,38.698,33.341000000000001,30.337,29.184000000000001,34.993000000000002,36.555,38.237000000000002,34.149000000000001,29.166,34.021000000000001,37.648000000000003,34.966000000000001,38.771999999999998,33.405000000000001,30.393999999999998,29.239000000000001,35.125999999999998,36.694000000000003,38.383000000000003,34.279000000000003,29.221,34.085000000000001,37.719000000000001,35.033000000000001,38.845999999999997,33.468000000000004,30.452000000000002,29.295999999999999,35.26,36.835000000000001,38.530999999999999,34.409999999999997,29.277000000000001,34.151000000000003,37.792000000000002,35.1,38.920999999999999,33.531999999999996,30.509,29.350999999999999,35.395000000000003,36.975999999999999,38.677999999999997,34.540999999999997,29.332000000000001,34.216999999999999,37.863999999999997,35.167000000000002,38.996000000000002,33.595999999999997,30.567,29.407,35.53,37.116999999999997,38.826000000000001,34.673000000000002,29.388000000000002,34.280999999999999,37.936999999999998,35.234000000000002,39.07,33.659999999999997,30.625,29.463000000000001,35.664999999999999,37.26,38.975999999999999,34.805,29.443000000000001,34.345999999999997,38.01,35.302,39.146000000000001,33.725000000000001,30.683,29.52,35.802,37.402000000000001,39.125,34.938000000000002,29.498999999999999,34.412999999999997,38.082000000000001,35.369999999999997,39.220999999999997,33.789000000000001,30.742000000000001,29.576000000000001,35.939,37.545000000000002,39.276000000000003,35.070999999999998,29.555,34.478000000000002,38.155999999999999,35.438000000000002,39.296999999999997,33.853000000000002,30.8,29.632000000000001,36.076000000000001,37.689,39.426000000000002,35.204999999999998]
[1,10046,"Central Electric Coop",{"$f":"VLOOKUP(B11,TOCA!$B$3:$E$138,4,FALSE)","v":1},114.708,167.64699999999999,198.85900000000001,172.35499999999999,164.60499999999999,132.072,129.429,117.401,106.792,110.438,106.771,109.03400000000001,182.39400000000001,174.43899999999999,145.14400000000001,137.208,124.91500000000001,113.07599999999999,118.066,114.14,114.68899999999999,121.655,177.29900000000001,215.369,125.672,183.55699999999999,219.99,189.58600000000001,178.92,148.64699999999999,141.05699999999999,129.88900000000001,119.83199999999999,123.81,119.46299999999999,118.54600000000001,127.145,185.03,221.46299999999999,191.059,180.393,150.12,142.53,131.36199999999999,121.30500000000001,125.283,120.93600000000001,120.01900000000001,135.14099999999999,192.87799999999999,223.059,196.79300000000001,191.96899999999999,160.71799999999999,152.55699999999999,136.22800000000001,129.92599999999999,134.47,131.47300000000001,123.639,137.87299999999999,195.61,225.792,199.52500000000001,194.70099999999999,163.44999999999999,155.28899999999999,138.96,132.65799999999999,137.202,134.20500000000001,126.371,140.60499999999999,198.34299999999999,228.523,202.25700000000001,197.43299999999999,166.18199999999999,158.02099999999999,141.69200000000001,135.38999999999999,139.934,136.93700000000001,129.102,143.33600000000001,201.07499999999999,231.256,204.989,200.16499999999999,168.91399999999999,160.75299999999999,144.42400000000001,138.12200000000001,142.666,139.66900000000001,131.83500000000001,146.06800000000001,203.80600000000001,233.988,207.721,202.89699999999999,171.64599999999999,163.48500000000001,147.15600000000001,140.85400000000001,145.398,142.40100000000001,134.56700000000001,148.80099999999999,206.53899999999999,236.72,210.453,205.62899999999999,174.37799999999999,166.21700000000001,149.88900000000001,143.58600000000001,148.131,145.13300000000001,137.29900000000001,151.53299999999999,209.27099999999999,239.452,213.185,208.36199999999999,177.11,168.94900000000001,152.62,146.31800000000001,150.86199999999999,147.86600000000001,140.03,154.26499999999999,212.00299999999999,242.184,215.91800000000001,211.09299999999999,179.84200000000001,171.68100000000001,155.352,149.05099999999999,153.59399999999999,150.59800000000001,142.762,156.99600000000001,214.73599999999999,244.916,218.65,213.82499999999999,182.57400000000001,174.41300000000001,158.084,151.78299999999999,156.327,153.32900000000001,145.495,159.72900000000001,217.46700000000001,247.648,221.381,216.55699999999999,185.30600000000001,177.14500000000001,160.816,154.51400000000001,159.059,156.06100000000001,148.227,162.46100000000001,220.19900000000001,250.381,224.113,219.28899999999999,188.03800000000001,179.87700000000001,163.54900000000001,157.24600000000001,161.791,158.79400000000001,150.959,165.19300000000001,222.93100000000001,253.11199999999999,226.846,222.02199999999999,190.77,182.60900000000001,166.28,159.97900000000001,164.523,161.52600000000001,153.69,167.92500000000001,225.66399999999999,255.84399999999999,229.578,224.75299999999999,193.50200000000001,185.34100000000001,169.012,162.71100000000001,167.255,164.25800000000001,156.423,170.65700000000001,228.39500000000001,258.577,232.31,227.48500000000001,196.23400000000001,188.07300000000001,171.744,165.44300000000001,169.98699999999999,166.989,159.155,173.38900000000001,231.12700000000001,261.30900000000003,235.042,230.21700000000001,198.96600000000001,190.80500000000001,174.477,168.17500000000001,172.71899999999999,169.72200000000001,161.887,176.12100000000001,233.86,264.041,237.774,232.94900000000001,201.69800000000001,193.53700000000001,177.209,170.90700000000001,175.452,172.45400000000001,164.619]
[0,10047,"Central Lincoln PUD",{"$f":"VLOOKUP(B12,TOCA!$B$3:$E$138,4,FALSE)","v":0},203.76,225.786,248.21700000000001,245.27799999999999,241.202,228.565,214.37100000000001,172.124,160.15799999999999,154.24299999999999,153.321,163.369,245.17500000000001,238.59399999999999,228.477,213.00899999999999,170.21899999999999,157.52199999999999,153.047,154.13200000000001,160.34800000000001,201.30099999999999,227.10499999999999,247.56,201.8,227.66800000000001,250.251,247.86,241.26300000000001,229.04300000000001,213.536,170.64099999999999,157.91200000000001,153.42599999999999,154.51300000000001,160.744,202.29900000000001,228.23,250.869,248.47300000000001,241.85900000000001,229.608,214.06299999999999,171.06200000000001,158.30199999999999,153.80500000000001,154.89400000000001,161.13999999999999,198.047,227.583,250.36500000000001,245.995,233.07300000000001,221.22200000000001,211.59299999999999,164.786,153.12299999999999,153.07300000000001,154.774,157.50399999999999,198.53,228.14,250.97800000000001,246.59700000000001,233.643,221.76300000000001,212.10900000000001,165.18600000000001,153.49299999999999,153.44399999999999,155.149,157.886,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,186.98599999999999,206.16499999999999,241.36199999999999,232.99600000000001,206.87799999999999,223.55,219.64099999999999,175.65199999999999,148.58099999999999,148.721,152.108,162.25200000000001,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999,184.642,214.999,242.24,229.51900000000001,235.399,229.464,217.57599999999999,173.84399999999999,157.03399999999999,144.934,150.26499999999999,164.66499999999999]
[0,10055,"Albion, City of",{"$f":"VLOOKUP(B13,TOCA!$B$3:$E$138,4,FALSE)","v":0},0.62,0.78800000000000003,0.91400000000000003,1.002,0.83499999999999996,0.77500000000000002,0.64800000000000002,0.52500000000000002,0.437,0.47299999999999998,0.45900000000000002,0.41899999999999998,1.01,0.84299999999999997,0.78700000000000003,0.67800000000000005,0.52500000000000002,0.441,0.47399999999999998,0.46200000000000002,0.42399999999999999,0.625,0.80200000000000005,1.0309999999999999,0.61599999999999999,0.79900000000000004,1.0389999999999999,1.0129999999999999,0.83899999999999997,0.753,0.66800000000000004,0.51300000000000001,0.43,0.46300000000000002,0.44400000000000001,0.41,0.61699999999999999,0.80100000000000005,1.04,1.014,0.84099999999999997,0.755,0.66900000000000004,0.51500000000000001,0.43099999999999999,0.46400000000000002,0.44600000000000001,0.41199999999999998,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.61399999999999999,0.79300000000000004,1.0620000000000001,1.006,0.84399999999999997,0.76600000000000001,0.64700000000000002,0.50800000000000001,0.41799999999999998,0.45,0.439,0.39800000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.65500000000000003,0.69199999999999995,1.0429999999999999,0.97599999999999998,0.80400000000000005,0.71099999999999997,0.628,0.503,0.42099999999999999,0.45,0.442,0.40300000000000002,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374,0.629,0.67200000000000004,1.016,0.95299999999999996,0.77900000000000003,0.68700000000000006,0.61,0.47299999999999998,0.39800000000000002,0.42599999999999999,0.41799999999999998,0.374]
[0,10057,"Ashland, City of",{"$f":"VLOOKUP(B14,TOCA!$B$3:$E$138,4,FALSE)","v":0},28.48,33.024999999999999,37.048000000000002,35.993000000000002,33.685000000000002,32.344000000000001,30.742999999999999,26.515000000000001,30.071999999999999,37.834000000000003,36.142000000000003,30.664999999999999,36.137,33.826999999999998,32.485999999999997,30.884,26.597000000000001,30.158000000000001,37.929000000000002,36.222999999999999,30.742999999999999,28.631,33.209000000000003,37.21,27.408999999999999,32.573,36.765000000000001,36.454999999999998,33.384,32.668999999999997,29.754000000000001,24.873000000000001,28.858000000000001,36.966999999999999,35.195,29.611999999999998,27.408999999999999,32.573,36.765000000000001,36.454999999999998,33.384,32.668999999999997,29.754000000000001,24.873000000000001,28.858000000000001,36.966999999999999,35.195,29.611999999999998,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.151,31.248999999999999,37.729999999999997,35.667000000000002,29.939,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,26.712,31.206,35.554000000000002,34.106999999999999,33.048000000000002,31.542000000000002,28.510999999999999,24.146999999999998,31.242999999999999,37.726999999999997,35.664000000000001,29.914999999999999,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998,24.512,28.564,34.473999999999997,32.365000000000002,31.791,30.221,26.625,18.175999999999998,32.509,35.034999999999997,34.905999999999999,19.396999999999998]
[0,10059,"Bandon, City of",{"$f":"VLOOKUP(B15,TOCA!$B$3:$E$138,4,FALSE)","v":0},11.802,13.669,14.776,16.507999999999999,14.856999999999999,15.587,13.567,8.69,8.0890000000000004,7.96,8.1140000000000008,8.3879999999999999,16.548999999999999,14.894,15.625,13.601000000000001,8.7119999999999997,8.109,7.98,8.1340000000000003,8.4090000000000007,11.831,13.702999999999999,14.811999999999999,11.814,13.683999999999999,14.791,16.524999999999999,14.872999999999999,15.603,13.581,8.6999999999999993,8.0980000000000008,7.9690000000000003,8.1229999999999993,8.3970000000000002,11.843999999999999,13.718,14.827999999999999,16.567,14.91,15.641999999999999,13.615,8.7210000000000001,8.1180000000000003,7.9880000000000004,8.1430000000000007,8.4179999999999993,11.26,14.273999999999999,15.679,16.968,15.872999999999999,14.989000000000001,13.493,8.5540000000000003,8.1739999999999995,7.8869999999999996,8.0730000000000004,8.6839999999999993,11.288,14.308999999999999,15.718,17.010000000000002,15.912000000000001,15.026,13.526999999999999,8.5749999999999993,8.1950000000000003,7.907,8.093,8.7050000000000001,11.32,12.481999999999999,15.577999999999999,17.021000000000001,15.673999999999999,14.414999999999999,13.532999999999999,9.5229999999999997,8.7590000000000003,7.923,8.1010000000000009,9.15,11.348000000000001,12.513,15.617000000000001,17.062999999999999,15.712,14.45,13.567,9.5470000000000006,8.7810000000000006,7.9429999999999996,8.1219999999999999,9.1720000000000006,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993,11.233000000000001,12.384,15.452999999999999,16.88,15.541,14.29,13.413,9.4369999999999994,8.6780000000000008,7.8479999999999999,8.0229999999999997,9.0589999999999993]
[0,10062,"Bonners Ferry, City of",{"$f":"VLOOKUP(B17,TOCA!$B$3:$E$138,4,FALSE)","v":0},11.555999999999999,13.379,14.608000000000001,14.528,13.367000000000001,12.513,11.417,10.583,10.436,10.73,10.638999999999999,10.586,14.987,13.914999999999999,12.98,11.894,10.724,10.601000000000001,11.111000000000001,11.041,11.08,11.832000000000001,14.170999999999999,15.298,12.034000000000001,14.31,15.419,15.116,14.07,13.156000000000001,12.098000000000001,10.955,10.837999999999999,11.260999999999999,10.843,10.856,12.068,14.345000000000001,15.454000000000001,15.151,14.103999999999999,13.191000000000001,12.132,10.99,10.872,11.295,10.877000000000001,10.89,11.775,13.468999999999999,15.725,14.912000000000001,14.146000000000001,12.759,12.007,11.208,11.391,10.944000000000001,11.028,11.271000000000001,11.85,13.528,15.76,14.962999999999999,14.423999999999999,12.835000000000001,12.092000000000001,11.298999999999999,11.48,11.038,11.119,11.362,11.904999999999999,13.569000000000001,15.763999999999999,14.987,14.473000000000001,12.888999999999999,12.156000000000001,11.369,11.553000000000001,11.105,11.183999999999999,11.430999999999999,11.997,13.646000000000001,15.818,15.053000000000001,14.548999999999999,12.978,12.253,11.472,11.654,11.21,11.287000000000001,11.534000000000001,12.093999999999999,13.73,15.879,15.127000000000001,14.417999999999999,13.073,12.356,11.58,10.760999999999999,11.32,11.395,10.641999999999999,12.198,13.82,15.946999999999999,15.208,14.722,13.175000000000001,12.464,11.694000000000001,10.874000000000001,11.435,11.509,10.755000000000001,12.307,13.917,16.021999999999998,15.294,14.817,13.281000000000001,12.577,11.811999999999999,10.99,11.555,11.627000000000001,10.872999999999999,12.42,14.018000000000001,16.103999999999999,15.385,14.916,13.39,12.694000000000001,11.933999999999999,11.111000000000001,11.678000000000001,11.747999999999999,10.994,12.537000000000001,14.122999999999999,16.189,15.481,14.811,13.505000000000001,12.815,12.058999999999999,11.236000000000001,11.804,11.874000000000001,11.119,12.657999999999999,14.233000000000001,16.28,15.581,15.128,13.622,12.938000000000001,12.186999999999999,11.363,11.933999999999999,12.003,11.247999999999999,12.782999999999999,14.347,16.376000000000001,15.685,15.24,13.743,13.065,12.319000000000001,11.494,12.067,12.134,11.379,12.91,14.464,16.475000000000001,15.794,15.356,13.868,13.195,12.452999999999999,11.628,12.202,12.269,11.513999999999999,13.041,14.585000000000001,16.579999999999998,15.904999999999999,15.269,13.994,13.327,12.59,11.763999999999999,12.34,12.406000000000001,11.651,13.173,14.708,16.686,16.021999999999998,15.599,14.125,13.462,12.728999999999999,11.903,12.478999999999999,12.545,11.79,13.308999999999999,14.835000000000001,16.798999999999999,16.140999999999998,15.724,14.257,13.599,12.87,12.044,12.621,12.686,11.930999999999999,13.446999999999999,14.964,16.913,16.260000000000002,15.851000000000001,14.39,13.737,13.013,12.186,12.763999999999999,12.829000000000001,12.073]
[0,10074,"Forest Grove, City of",{"$f":"VLOOKUP(B26,TOCA!$B$3:$E$138,4,FALSE)","v":0},42.304000000000002,48.613,53.884999999999998,51.993000000000002,49.872,45.603999999999999,41.793999999999997,33.561,35.167000000000002,39.817,40.155000000000001,38.283000000000001,51.503,49.401000000000003,45.173000000000002,41.398000000000003,33.241999999999997,34.832999999999998,39.44,39.774999999999999,37.92,41.904000000000003,48.154000000000003,53.377000000000002,41.789000000000001,50.106000000000002,56.305,56.7,54.581000000000003,48.11,46.518999999999998,38.18,38.616,44.423999999999999,43.668999999999997,42.008000000000003,46.161999999999999,53.279000000000003,57.96,57.094999999999999,54.96,48.457000000000001,46.838000000000001,38.436999999999998,38.884999999999998,44.728000000000002,43.975999999999999,42.3,42.792000000000002,49.304000000000002,54.301000000000002,52.863999999999997,51.820999999999998,46.094999999999999,43.750999999999998,35.933,38.192999999999998,42.878999999999998,41.848999999999997,39.259,42.895000000000003,49.421999999999997,54.433,52.991,51.945,46.207000000000001,43.854999999999997,36.017000000000003,38.284999999999997,42.981000000000002,41.95,39.353000000000002,35.845999999999997,45.113,49.414000000000001,47.106000000000002,53.726999999999997,51.551000000000002,36.530999999999999,34.475999999999999,44.557000000000002,40.753,45.005000000000003,40.908999999999999,38.243000000000002,45.055,48.325000000000003,47.237000000000002,51.965000000000003,50.027000000000001,37.518999999999998,35.003999999999998,44.476999999999997,40.677999999999997,44.92,40.831000000000003,40.198,45.884,49.186,48.618000000000002,53.564999999999998,47.332999999999998,43.008000000000003,36.500999999999998,47.609000000000002,47.725999999999999,46.302,43.786999999999999,40.195999999999998,45.881999999999998,49.183,48.616999999999997,53.563000000000002,47.33,43.006,36.499000000000002,48.133000000000003,48.252000000000002,46.811,44.268999999999998,40.195,45.88,49.180999999999997,48.613999999999997,53.56,47.328000000000003,43.003999999999998,36.497,48.661999999999999,48.783000000000001,47.326999999999998,44.756,40.192999999999998,45.878999999999998,49.18,48.612000000000002,53.558999999999997,47.326999999999998,43.000999999999998,36.494999999999997,49.198,49.320999999999998,47.848999999999997,45.249000000000002,40.191000000000003,45.875999999999998,49.177999999999997,48.610999999999997,53.557000000000002,47.323999999999998,43,36.493000000000002,49.741,49.863,48.375999999999998,45.747,40.189,45.875,49.176000000000002,48.607999999999997,53.555,47.322000000000003,42.999000000000002,36.491,50.287999999999997,50.412999999999997,48.91,46.252000000000002,40.186999999999998,45.872999999999998,49.173999999999999,48.606999999999999,53.552999999999997,47.320999999999998,42.996000000000002,36.488999999999997,50.841999999999999,50.969000000000001,49.448999999999998,46.761000000000003,40.186,45.872,49.171999999999997,48.604999999999997,53.551000000000002,47.319000000000003,42.994999999999997,36.488,51.402999999999999,51.53,49.994,47.276000000000003,40.183999999999997,45.869,49.17,48.603999999999999,53.548999999999999,47.317,42.993000000000002,36.485999999999997,51.97,52.097000000000001,50.545000000000002,47.796999999999997,40.182000000000002,45.868000000000002,49.168999999999997,48.600999999999999,53.548000000000002,47.316000000000003,42.991,36.484999999999999,52.542000000000002,52.671999999999997,51.101999999999997,48.323,40.18,45.866999999999997,49.167000000000002,48.6,53.545999999999999,47.314,42.99,36.481999999999999,53.121000000000002,53.253,51.664999999999999,48.854999999999997,40.179000000000002,45.865000000000002,49.165999999999997,48.597999999999999,53.545000000000002,47.311999999999998,42.988,36.481000000000002,53.707000000000001,53.84,52.234999999999999,49.393999999999998]
[0,10095,"Sumas, Town of",{"$f":"VLOOKUP(B39,TOCA!$B$3:$E$138,4,FALSE)","v":0},5.4219999999999997,5.6269999999999998,5.819,5.7889999999999997,5.7229999999999999,5.577,5.4240000000000004,5.2110000000000003,5.306,5.3090000000000002,5.1989999999999998,5.2539999999999996,5.9050000000000002,5.8380000000000001,5.6890000000000001,5.5339999999999998,5.3179999999999996,5.415,5.4169999999999998,5.306,5.3620000000000001,5.532,5.74,5.9349999999999996,5.47,5.65,5.88,5.79,5.83,5.66,5.39,5.24,5.29,5.31,5.24,5.29,5.48,5.66,5.88,5.8,5.83,5.66,5.39,5.24,5.29,5.31,5.24,5.3,5.49,5.68,6.28,6.25,5.87,5.76,5.5,5.3,5.43,5.41,5.38,5.33,5.5,5.69,6.29,6.26,5.88,5.77,5.51,5.31,5.44,5.42,5.39,5.34,5.0750000000000002,5.25,5.7030000000000003,6.1219999999999999,5.7190000000000003,5.6230000000000002,5.5979999999999999,5.3810000000000002,5.17,5.2350000000000003,5.0839999999999996,5.1050000000000004,5.1059999999999999,5.2750000000000004,5.7030000000000003,6.1449999999999996,5.7350000000000003,5.6369999999999996,5.609,5.3840000000000003,5.1639999999999997,5.2249999999999996,5.0650000000000004,5.0830000000000002,5.2869999999999999,5.53,5.968,6.266,6.1520000000000001,5.68,5.4610000000000003,5.2350000000000003,5.1790000000000003,5.2889999999999997,4.9509999999999996,5.0039999999999996,5.27,5.51,5.9420000000000002,6.2880000000000003,6.0510000000000002,5.7009999999999996,5.4749999999999996,5.2460000000000004,5.1849999999999996,5.2969999999999997,4.9569999999999999,5.0039999999999996,5.2720000000000002,5.5129999999999999,5.9420000000000002,6.2629999999999999,6.0259999999999998,5.6790000000000003,5.4480000000000004,5.218,5.1550000000000002,5.2690000000000001,4.9279999999999999,4.9720000000000004,5.242,5.4829999999999997,5.9109999999999996,6.2149999999999999,5.9790000000000001,5.6349999999999998,5.4,5.1710000000000003,5.1070000000000002,5.2220000000000004,4.8810000000000002,4.83,5.1040000000000001,5.6239999999999997,5.8639999999999999,6.1710000000000003,6.0590000000000002,5.5960000000000001,5.3579999999999997,5.1289999999999996,5.0650000000000004,5.18,4.8380000000000001,4.8769999999999998,5.15,5.3920000000000003,5.8179999999999996,6.1289999999999996,5.8959999999999999,5.5579999999999998,5.3159999999999998,5.0880000000000001,5.0229999999999997,5.14,4.7969999999999997,4.835,5.109,5.351,5.7779999999999996,6.093,5.8630000000000004,5.5270000000000001,5.282,5.056,4.99,5.109,4.7670000000000003,4.8029999999999999,5.0780000000000003,5.3209999999999997,5.7480000000000002,6.0679999999999996,5.8410000000000002,5.5069999999999997,5.2590000000000003,5.0339999999999998,4.9690000000000003,5.0890000000000004,4.7460000000000004,4.7809999999999997,5.0570000000000004,5.3019999999999996,5.7290000000000001,6.05,5.9470000000000001,5.4909999999999997,5.2409999999999997,5.016,4.9509999999999996,5.0720000000000001,4.7279999999999998,4.7610000000000001,5.0380000000000003,5.2839999999999998,5.71,6.04,5.819,5.4820000000000002,5.2290000000000001,5.0030000000000001,4.9370000000000003,5.0579999999999998,4.7140000000000004,4.7469999999999999,5.024,5.2729999999999997,5.7009999999999996,6.0330000000000004,5.8150000000000004,5.4749999999999996,5.22,4.9939999999999998,4.9269999999999996,5.0490000000000004,4.7050000000000001,4.7370000000000001,5.0149999999999997,5.266,5.6950000000000003,6.0279999999999996,5.8140000000000001,5.4720000000000004,5.2140000000000004,4.9880000000000004,4.9210000000000003,5.0439999999999996,4.7,4.7320000000000002]
[0,10109,"Columbia Basin Elec Coop",{"$f":"VLOOKUP(B45,TOCA!$B$3:$E$138,4,FALSE)","v":0},16.154,15.319000000000001,17.652000000000001,17.565000000000001,16.917999999999999,16.722000000000001,19.565999999999999,20.366,21.393000000000001,22.07,20.425000000000001,19.175999999999998,17.891999999999999,17.295999999999999,16.835000000000001,19.838000000000001,20.841999999999999,21.972999999999999,22.55,20.934000000000001,19.651,16.408999999999999,15.587,17.954000000000001,16.45,16.559999999999999,19.45,17.66,17.5,16.21,18.899999999999999,20.260000000000002,21.41,21.63,20.39,18.87,16.48,16.59,19.48,17.7,17.53,16.239999999999998,18.940000000000001,20.3,21.45,21.67,20.440000000000001,18.91,17.3,17.45,20,19.239999999999998,19.39,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,17.3,17.45,20,19.239999999999998,19.14,17.21,19.66,20.74,22.21,22.6,22.08,19.899999999999999,19.619,18.326000000000001,21.151,23.181999999999999,20.614999999999998,20.832000000000001,21.853999999999999,22.207000000000001,24.227,23.757000000000001,23.102,20.846,19.635999999999999,18.366,21.187999999999999,23.199000000000002,20.66,20.841999999999999,21.87,22.225000000000001,24.24,23.773,23.117999999999999,20.861999999999998,19.094999999999999,18.04,20.53,22.649000000000001,20.427,20.756,22.13,22.440999999999999,24.678999999999998,23.91,23.361999999999998,20.808,19.242999999999999,18.215,20.689,22.800999999999998,20.765999999999998,20.914000000000001,22.280999999999999,22.574999999999999,24.81,24.033000000000001,23.486000000000001,20.957999999999998,19.405000000000001,18.405000000000001,20.873000000000001,23,21.021999999999998,21.106999999999999,22.462,22.736000000000001,24.972000000000001,24.193000000000001,23.643000000000001,21.132999999999999,19.588000000000001,18.620999999999999,21.087,23.195,21.266999999999999,21.286999999999999,22.629000000000001,22.881,25.114999999999998,24.335000000000001,23.782,21.29,19.753,18.818999999999999,21.282,23.385000000000002,21.373000000000001,21.463000000000001,22.792000000000002,23.024999999999999,25.257000000000001,24.466999999999999,23.911999999999999,21.439,19.908000000000001,19,21.457000000000001,23.513999999999999,21.67,21.574000000000002,22.895,23.114000000000001,25.343,24.548999999999999,23.997,21.542000000000002,20.018999999999998,19.138999999999999,21.596,23.687000000000001,21.893000000000001,21.745999999999999,23.058,23.263000000000002,25.495999999999999,24.699000000000002,24.145,21.710999999999999,20.196000000000002,19.34,21.788,23.891999999999999,22.15,21.949000000000002,23.245999999999999,23.431999999999999,25.667999999999999,24.864999999999998,24.305,21.887,20.379000000000001,19.538,21.972999999999999,24.027999999999999,22.183,22.073,23.359000000000002,23.53,25.763000000000002,24.957000000000001,24.399000000000001,22,20.498999999999999,19.678000000000001,22.11,24.202000000000002,22.536999999999999,22.254000000000001,23.529,23.686,25.925000000000001,25.117999999999999,24.559000000000001,22.177,20.686,19.879000000000001,22.298999999999999,24.417000000000002,22.800999999999998,22.471,23.73,23.867999999999999,26.113,25.306000000000001,24.744,22.378,20.896000000000001,20.102,22.510999999999999,24.632999999999999,23.064,22.681000000000001,23.923999999999999,24.042999999999999,26.292000000000002,25.49,24.925999999999998,22.574000000000002]
[0,10157,"Emerald PUD",{"$f":"VLOOKUP(B57,TOCA!$B$3:$E$138,4,FALSE)","v":0},86.394999999999996,95.245999999999995,103.794,106.1,104.65300000000001,93.308999999999997,91.646000000000001,63.683,60.201999999999998,72.519000000000005,72.037999999999997,63.070999999999998,103.943,100.057,92.266999999999996,90.376999999999995,63.811,59.625999999999998,71.617999999999995,71.152000000000001,62.338999999999999,84.971999999999994,93.628,106.871,85.59,94.281999999999996,107.598,104.65600000000001,100.755,92.921000000000006,91.016999999999996,64.322000000000003,60.119,72.174000000000007,71.703999999999994,62.843000000000004,86.210999999999999,94.938999999999993,108.328,105.372,101.45699999999999,93.578000000000003,91.66,64.834999999999994,60.615000000000002,72.733000000000004,72.257999999999996,63.35,86.835999999999999,95.599000000000004,109.062,106.092,102.16200000000001,94.239000000000004,92.305999999999997,65.349999999999994,61.113,73.293999999999997,72.814999999999998,63.859000000000002,87.463999999999999,96.262,109.8,106.816,102.87,94.903000000000006,92.956000000000003,65.867999999999995,61.613999999999997,73.858999999999995,73.375,64.37,88.093999999999994,96.929000000000002,110.541,107.54300000000001,103.58199999999999,95.57,93.608000000000004,66.388999999999996,62.116999999999997,74.426000000000002,73.936999999999998,64.884,88.727999999999994,97.599000000000004,111.286,108.274,104.298,96.241,94.263999999999996,66.912000000000006,62.622,74.995999999999995,74.503,65.400999999999996,90.995999999999995,103.077,113.523,110.783,112.18899999999999,97.451999999999998,92.59,67.78,74.275999999999996,81.361000000000004,80.212999999999994,69.483000000000004,91.649000000000001,103.786,114.292,111.53100000000001,112.955,98.138999999999996,93.227999999999994,68.308999999999997,74.843999999999994,81.968000000000004,80.816999999999993,70.025999999999996,92.305999999999997,104.497,115.066,112.283,113.726,98.828999999999994,93.870999999999995,68.840999999999994,75.414000000000001,82.578999999999994,81.424999999999997,70.572999999999993,92.966999999999999,105.212,115.84399999999999,113.04,114.5,99.524000000000001,94.516000000000005,69.376000000000005,75.986999999999995,83.191000000000003,82.036000000000001,71.123000000000005,93.63,105.93,116.625,113.8,115.27800000000001,100.221,95.164000000000001,69.912999999999997,76.561999999999998,83.808000000000007,82.65,71.674000000000007,94.296999999999997,106.652,117.41200000000001,114.56399999999999,116.06100000000001,100.92100000000001,95.816000000000003,70.453000000000003,77.141000000000005,84.427000000000007,83.266000000000005,72.228999999999999,94.966999999999999,107.378,118.20099999999999,115.331,116.846,101.625,96.471000000000004,70.995999999999995,77.722999999999999,85.05,83.885999999999996,72.786000000000001,95.641000000000005,108.107,118.995,116.102,117.637,102.333,97.129000000000005,71.542000000000002,78.307000000000002,85.676000000000002,84.51,73.346999999999994,96.317999999999998,108.84,119.792,116.878,118.43,103.045,97.790999999999997,72.088999999999999,78.894000000000005,86.305000000000007,85.135999999999996,73.91,96.998000000000005,109.578,120.593,117.657,119.229,103.76,98.454999999999998,72.64,79.483999999999995,86.936999999999998,85.766000000000005,74.474999999999994,97.682000000000002,110.318,121.398,118.441,120.03,104.47799999999999,99.123999999999995,73.192999999999998,80.078000000000003,87.570999999999998,86.399000000000001,75.043999999999997,98.369,111.062,122.20699999999999,119.227,120.837,105.2,99.795000000000002,73.75,80.674000000000007,88.209000000000003,87.034000000000006,75.616]
[1,10179,"Flathead Elec Coop",{"$f":"VLOOKUP(B64,TOCA!$B$3:$E$138,4,FALSE)","v":1},241.226,275.52999999999997,297.07400000000001,314.88299999999998,289.416,263.476,248.155,215.51900000000001,202.22300000000001,218.04900000000001,214.63,202.15199999999999,312.42399999999998,289.39499999999998,261.43700000000001,249.66499999999999,210.62100000000001,196.37799999999999,227.749,219.941,209.733,242.352,283.89800000000002,305.85599999999999,245.37700000000001,287.411,309.654,316.30900000000003,303.625,264.66899999999998,252.749,213.23500000000001,198.834,230.595,222.70599999999999,212.386,248.441,290.97000000000003,313.50099999999998,320.24400000000003,307.38900000000001,267.94299999999998,255.87299999999999,215.88200000000001,201.322,233.47900000000001,225.506,215.07499999999999,251.54499999999999,294.57400000000001,317.39800000000002,324.23099999999999,311.20100000000002,271.25900000000001,259.03699999999998,218.56299999999999,203.84100000000001,236.40100000000001,228.34299999999999,217.798,254.68899999999999,298.22500000000002,321.34500000000003,328.26900000000001,304.02600000000001,274.61900000000003,262.24200000000002,221.279,206.393,239.36,231.21700000000001,220.55699999999999,257.87400000000002,301.92399999999998,325.34399999999999,332.36,318.97500000000002,278.02100000000002,265.48899999999998,224.03,208.97800000000001,242.358,234.12799999999999,223.352,261.101,305.67,329.39600000000002,336.50400000000002,322.93799999999999,281.46800000000002,268.77699999999999,226.81700000000001,211.59700000000001,245.39500000000001,237.077,226.18299999999999,264.36900000000003,309.46600000000001,333.49900000000002,340.702,326.952,284.959,272.108,229.63900000000001,214.249,248.471,240.065,229.05199999999999,267.68,313.31,337.65699999999998,344.95400000000001,319.43099999999998,288.49599999999998,275.48099999999999,232.49799999999999,216.93600000000001,251.58699999999999,243.09100000000001,231.958,271.03399999999999,317.20400000000001,341.86799999999999,349.26299999999998,335.137,292.07799999999997,278.899,235.39400000000001,219.65799999999999,254.744,246.15700000000001,234.90199999999999,274.43099999999998,321.149,346.13499999999999,353.62700000000001,339.31,295.70699999999999,282.36,238.327,222.41499999999999,257.94299999999998,249.26300000000001,237.88499999999999,277.87299999999999,325.14499999999998,350.45699999999999,358.048,343.53699999999998,299.38299999999998,285.86700000000002,241.298,225.208,261.18299999999999,252.41,240.90600000000001,281.35899999999998,329.19299999999998,354.83499999999998,362.52800000000002,347.81900000000002,303.10599999999999,289.41899999999998,244.30699999999999,228.036,264.46499999999997,255.59700000000001,243.96700000000001,284.89100000000002,333.29300000000001,359.27100000000002,367.065,352.15699999999998,306.87799999999999,293.017,247.35599999999999,230.90199999999999,267.79000000000002,258.82600000000002,247.06899999999999,288.46899999999999,337.447,363.76400000000001,371.66199999999998,356.55099999999999,310.7,296.661,250.44399999999999,233.80500000000001,271.15800000000002,262.09800000000001,250.21100000000001,292.09300000000002,341.65499999999997,368.31700000000001,376.31900000000002,361.00200000000001,314.57,300.35300000000001,253.572,236.74600000000001,274.57100000000003,265.41199999999998,253.39400000000001,295.76499999999999,345.91800000000001,372.92899999999997,381.03800000000001,365.512,318.49099999999999,304.09300000000002,256.74,239.72399999999999,278.02800000000002,268.77,256.61900000000003,299.48500000000001,350.23599999999999,377.601,385.81700000000001,370.08,322.464,307.88099999999997,259.94900000000001,242.74199999999999,281.52999999999997,272.17099999999999,259.88600000000002,303.25299999999999,354.61099999999999,382.334,390.66,374.70800000000003,326.488,311.71899999999999,263.2,245.79900000000001,285.07900000000001,275.61700000000002,263.19600000000003]
[0,10209,"Inland P & L",{"$f":"VLOOKUP(B73,TOCA!$B$3:$E$138,4,FALSE)","v":0},151.596,189.90600000000001,214.762,228.21799999999999,198.21299999999999,185.678,167.04400000000001,148.51599999999999,128.68199999999999,153.98699999999999,153.12899999999999,135.20699999999999,220.13900000000001,208.30500000000001,180.43899999999999,157.80500000000001,140.131,129.12700000000001,155.303,151.00200000000001,132.41499999999999,140.76,182.73400000000001,198.81899999999999,157.04499999999999,179.25700000000001,196.31800000000001,210.40700000000001,189.35900000000001,171.714,160.76499999999999,148.80600000000001,141.78,156.14500000000001,151.36199999999999,140.142,154.982,176.42500000000001,193.47300000000001,211.56899999999999,197.20699999999999,172.66300000000001,161.65299999999999,149.637,142.57499999999999,157.02199999999999,152.21,140.92500000000001,156.66499999999999,178.143,196.107,222.143,207.62,182.215,169.006,156.929,148.21600000000001,164.113,159.60300000000001,147.203,163.655,186.44,204.72800000000001,223.73099999999999,209.10300000000001,183.51499999999999,170.2,158.03700000000001,149.25800000000001,165.27099999999999,160.72300000000001,148.23599999999999,177.98400000000001,202.83099999999999,239.46,248.87899999999999,225.53299999999999,209.96299999999999,197.83,161.44200000000001,178.84200000000001,183.38300000000001,184.078,159.411,179.68100000000001,204.74100000000001,241.673,251.19,227.697,212.03800000000001,199.59899999999999,162.93700000000001,180.46799999999999,185.042,185.74199999999999,160.88999999999999,171.63300000000001,197.136,234.035,238.69,220.08500000000001,204.08600000000001,192.17500000000001,157.84399999999999,174.59800000000001,178.834,179.626,155.678,172.45500000000001,198.20699999999999,235.167,240.398,221.685,205.23599999999999,193.101,158.60900000000001,175.43100000000001,179.68799999999999,180.483,156.43100000000001,173.27699999999999,199.15600000000001,236.29900000000001,242.12700000000001,223.27600000000001,206.22,194.04400000000001,159.35900000000001,176.26499999999999,180.559,181.357,157.16900000000001,174.09899999999999,200.12299999999999,237.453,243.874,224.36500000000001,207.22300000000001,194.97,160.124,177.11500000000001,181.41300000000001,182.215,157.922,174.93700000000001,201.071,238.607,245.64400000000001,225.43199999999999,208.226,195.91300000000001,160.875,177.965,182.28399999999999,183.089,158.67500000000001,175.77500000000001,202.03800000000001,239.762,247.43299999999999,226.52,209.22900000000001,196.857,161.654,178.81399999999999,183.155,183.98,159.428,176.613,203.024,240.916,248.76499999999999,227.62899999999999,210.232,197.81800000000001,162.41900000000001,179.66399999999999,184.04300000000001,184.85400000000001,160.18,177.46799999999999,203.99100000000001,242.09200000000001,249.98099999999999,228.71700000000001,211.25399999999999,198.762,163.19900000000001,180.53100000000001,184.91399999999999,185.745,160.94800000000001,178.322,204.977,243.24700000000001,251.197,229.82599999999999,212.27699999999999,199.72300000000001,163.964,181.39699999999999,185.80099999999999,186.636,161.715,179.17599999999999,205.96299999999999,244.423,252.41399999999999,230.935,213.29900000000001,200.685,164.75899999999999,182.26300000000001,186.70599999999999,187.52699999999999,162.482,180.03,206.94800000000001,245.62200000000001,253.63,232.065,214.322,201.66499999999999,165.53899999999999,183.14500000000001,187.59299999999999,188.41800000000001,163.26400000000001,180.88399999999999,207.953,246.798,254.869,233.17400000000001,215.363,202.626,166.333,184.012,188.49799999999999,189.32599999999999,164.04499999999999]
[0,10235,"Lakeview L & P (WA)",{"$f":"VLOOKUP(B77,TOCA!$B$3:$E$138,4,FALSE)","v":0},42.295000000000002,51.204999999999998,54.341000000000001,56.323,52.084000000000003,47.570999999999998,43.481000000000002,33.779000000000003,34.82,37.250999999999998,36.652000000000001,34.207999999999998,55.783000000000001,51.58,47.106000000000002,43.052999999999997,33.444000000000003,34.472000000000001,36.875999999999998,36.279000000000003,33.857999999999997,41.9,50.722000000000001,53.823999999999998,42.067,50.924999999999997,54.04,56.006,51.786000000000001,47.295000000000002,43.225000000000001,33.578000000000003,34.61,37.023000000000003,36.424999999999997,33.993000000000002,42.235999999999997,51.128999999999998,54.256,56.23,51.993000000000002,47.484000000000002,43.398000000000003,33.712000000000003,34.747999999999998,37.170999999999999,36.57,34.128999999999998,41.991999999999997,50.85,53.939,55.896999999999998,51.69,47.210999999999999,43.148000000000003,33.526000000000003,34.552999999999997,36.936,36.363,33.776000000000003,42.16,51.054000000000002,54.155000000000001,56.12,51.896000000000001,47.4,43.320999999999998,33.659999999999997,34.691000000000003,37.082999999999998,36.508000000000003,33.911000000000001,39.924999999999997,47.595999999999997,52.780999999999999,54.533999999999999,50.374000000000002,44.359000000000002,42.262999999999998,33.823999999999998,34.729999999999997,36.966000000000001,36.39,33.798000000000002,40.045000000000002,47.738999999999997,52.94,54.698,50.524999999999999,44.491999999999997,42.39,33.926000000000002,34.835000000000001,37.076999999999998,36.499000000000002,33.9,40.165999999999997,47.881999999999998,53.098999999999997,54.862000000000002,50.677,44.625999999999998,42.517000000000003,34.027999999999999,34.939,37.189,36.609000000000002,34.002000000000002,40.286999999999999,48.026000000000003,53.259,55.027000000000001,50.829000000000001,44.76,42.645000000000003,34.130000000000003,35.043999999999997,37.299999999999997,36.719000000000001,34.103999999999999,40.406999999999996,48.17,53.417999999999999,55.192,50.981999999999999,44.895000000000003,42.773000000000003,34.231999999999999,35.15,37.411999999999999,36.829000000000001,34.206000000000003,40.529000000000003,48.314999999999998,53.579000000000001,55.357999999999997,51.134999999999998,45.029000000000003,42.901000000000003,34.335000000000001,35.255000000000003,37.524999999999999,36.94,34.308999999999997,40.651000000000003,48.46,53.74,55.524000000000001,51.289000000000001,45.164999999999999,43.03,34.438000000000002,35.360999999999997,37.637999999999998,37.051000000000002,34.411999999999999,40.773000000000003,48.604999999999997,53.901000000000003,55.691000000000003,51.442999999999998,45.301000000000002,43.16,34.542000000000002,35.466999999999999,37.750999999999998,37.161999999999999,34.515000000000001,40.895000000000003,48.752000000000002,54.064,55.857999999999997,51.597999999999999,45.436999999999998,43.289000000000001,34.646000000000001,35.573999999999998,37.863999999999997,37.274000000000001,34.619,41.018000000000001,48.898000000000003,54.225999999999999,56.026000000000003,51.752000000000002,45.573,43.418999999999997,34.75,35.680999999999997,37.978000000000002,37.386000000000003,34.722999999999999,41.140999999999998,49.045000000000002,54.389000000000003,56.194000000000003,51.908000000000001,45.71,43.55,34.853999999999999,35.787999999999997,38.091999999999999,37.497999999999998,34.826999999999998,41.265000000000001,49.192,54.552,56.363,52.064,45.847000000000001,43.68,34.959000000000003,35.896000000000001,38.206000000000003,37.61,34.932000000000002,41.389000000000003,49.34,54.716000000000001,56.533000000000001,52.22,45.984999999999999,43.811999999999998,35.064,36.003,38.320999999999998,37.723999999999997,35.036999999999999,41.512999999999998,49.488,54.881,56.701999999999998,52.377000000000002,46.122999999999998,43.942999999999998,35.168999999999997,36.110999999999997,38.436,37.837000000000003,35.142000000000003]
[0,10247,"Mason County PUD #3",{"$f":"VLOOKUP(B84,TOCA!$B$3:$E$138,4,FALSE)","v":0},122.688,138.53899999999999,161.30600000000001,162.23699999999999,154.898,147.94499999999999,132.13999999999999,108.648,81.236000000000004,82.844999999999999,83.834000000000003,82.997,155.24700000000001,147.50700000000001,140.26,123.67700000000001,100.048,73.087000000000003,74.046000000000006,74.656999999999996,73.599999999999994,112.137,129.46,153.07,120.50700000000001,136.71299999999999,159.22300000000001,160.29499999999999,152.55699999999999,145.221,128.59899999999999,104.91200000000001,77.822999999999993,78.873999999999995,79.457999999999998,83.421999999999997,126.139,142.38399999999999,164.95,165.87899999999999,158.25299999999999,150.911,134.251,110.062,83.200999999999993,84.337999999999994,84.986999999999995,83.924000000000007,117.965,136.11600000000001,159.983,160.08500000000001,153.03700000000001,145.417,127.861,98.616,76.751999999999995,78.022000000000006,78.484999999999999,75.525999999999996,119.413,137.649,161.61699999999999,161.55799999999999,154.667,147,129.36099999999999,100.006,77.745000000000005,79.188999999999993,79.703000000000003,76.695999999999998,107.268,136.72800000000001,154.13399999999999,163.00399999999999,154.654,139.249,124.798,91.674999999999997,77.340999999999994,87.625,88.44,80.231999999999999,107.742,137.22399999999999,154.66499999999999,163.52199999999999,155.15799999999999,139.75700000000001,125.265,92.141000000000005,77.805000000000007,88.158000000000001,88.971999999999994,80.692999999999998,108.202,137.70599999999999,155.18,164.024,155.648,140.25,125.71899999999999,92.593000000000004,78.257000000000005,88.676000000000002,89.489000000000004,81.141000000000005,108.649,138.17400000000001,155.68,164.512,156.124,140.72999999999999,126.15900000000001,93.033000000000001,78.694999999999993,89.18,89.991,81.576999999999998,109.084,138.63,156.167,164.98699999999999,156.58699999999999,141.196,126.58799999999999,93.460999999999999,79.122,89.67,90.48,82.001000000000005,109.50700000000001,139.07300000000001,156.64099999999999,165.44900000000001,157.03800000000001,141.65,127.006,93.876999999999995,79.537999999999997,90.147000000000006,90.956000000000003,82.414000000000001,109.919,139.50399999999999,157.102,165.899,157.477,142.09200000000001,127.41200000000001,94.283000000000001,79.942999999999998,90.611000000000004,91.418999999999997,82.816000000000003,110.32,139.92500000000001,157.55199999999999,166.33799999999999,157.905,142.523,127.809,94.677999999999997,80.337999999999994,91.063999999999993,91.870999999999995,83.209000000000003,110.712,140.33500000000001,157.99,166.76599999999999,158.322,142.94399999999999,128.19499999999999,95.063999999999993,80.722999999999999,91.506,92.311999999999998,83.590999999999994,111.09399999999999,140.73500000000001,158.41800000000001,167.184,158.72999999999999,143.35400000000001,128.57300000000001,95.441000000000003,81.099000000000004,91.938000000000002,92.742999999999995,83.965000000000003,111.467,141.126,158.83600000000001,167.59200000000001,159.12700000000001,143.755,128.941,95.808999999999997,81.465999999999994,92.358999999999995,93.164000000000001,84.33,111.831,141.50800000000001,159.244,167.99,159.51599999999999,144.14599999999999,129.30099999999999,96.168000000000006,81.825000000000003,92.771000000000001,93.575000000000003,84.686999999999998,112.187,141.881,159.643,168.37899999999999,159.89599999999999,144.529,129.654,96.52,82.176000000000002,93.174000000000007,93.977000000000004,85.036000000000001,112.536,142.24600000000001,160.03399999999999,168.76,160.268,144.904,129.99799999999999,96.864000000000004,82.519000000000005,93.567999999999998,94.37,85.376999999999995]
[1,10288,"Orcas P & L",{"$f":"VLOOKUP(B95,TOCA!$B$3:$E$138,4,FALSE)","v":1},36.137,44.707000000000001,54.968000000000004,52.789000000000001,48.624000000000002,44.283000000000001,40.448999999999998,31.870999999999999,24.117999999999999,25.672999999999998,24.663,25.863,52.32,48.341999999999999,44.054000000000002,40.076000000000001,26.591999999999999,23.847999999999999,25.456,24.449000000000002,25.824000000000002,35.887999999999998,44.777999999999999,55.061,35.976999999999997,44.89,55.198999999999998,52.451000000000001,48.463000000000001,44.164000000000001,40.177,26.658000000000001,23.907,25.518999999999998,24.51,25.888000000000002,36.067,45.002000000000002,55.337000000000003,52.582000000000001,48.584000000000003,44.274000000000001,40.277000000000001,26.725000000000001,23.966999999999999,25.582999999999998,24.571000000000002,25.952999999999999,37.036000000000001,46.633000000000003,56.521000000000001,54.716999999999999,51.228999999999999,46.08,40.606999999999999,30.553000000000001,24.039000000000001,24.885999999999999,23.983000000000001,26.338999999999999,37.128,46.749000000000002,56.661999999999999,54.853000000000002,51.356000000000002,46.195,40.707999999999998,30.629000000000001,24.099,24.948,24.042999999999999,26.405000000000001,39.917000000000002,52.017000000000003,52.475999999999999,57.582000000000001,52.215000000000003,52.067,41.912999999999997,33.14,27.574000000000002,29.073,27.321999999999999,30.312999999999999,40.015999999999998,52.146000000000001,52.606000000000002,57.725000000000001,52.344000000000001,52.195999999999998,42.017000000000003,33.222000000000001,27.641999999999999,29.145,27.388999999999999,30.387,35.804000000000002,47.887,47.201999999999998,53.271999999999998,45.168999999999997,45.356000000000002,37.927999999999997,30.474,24.478000000000002,25.742999999999999,24.459,26.803000000000001,35.892000000000003,48.005000000000003,47.317999999999998,53.404000000000003,45.28,45.468000000000004,38.021999999999998,30.55,24.539000000000001,25.806000000000001,24.518999999999998,26.869,35.979999999999997,48.122999999999998,47.433999999999997,53.534999999999997,45.390999999999998,45.579000000000001,38.115000000000002,30.625,24.599,25.869,24.58,26.934999999999999,36.069000000000003,48.241,47.551000000000002,53.665999999999997,45.503,45.691000000000003,38.209000000000003,30.7,24.658999999999999,25.933,24.64,27.001000000000001,36.156999999999996,48.359000000000002,47.667000000000002,53.798000000000002,45.613999999999997,45.802999999999997,38.302,30.774999999999999,24.719000000000001,25.995999999999999,24.7,27.067,36.244999999999997,48.478000000000002,47.783999999999999,53.929000000000002,45.725000000000001,45.914999999999999,38.395000000000003,30.85,24.78,26.06,24.76,27.132999999999999,36.332999999999998,48.595999999999997,47.9,54.06,45.835999999999999,46.026000000000003,38.488999999999997,30.925000000000001,24.84,26.123000000000001,24.82,27.199000000000002,36.421999999999997,48.713999999999999,48.015999999999998,54.191000000000003,45.948,46.137999999999998,38.582000000000001,31,24.9,26.186,24.881,27.265000000000001,36.51,48.832000000000001,48.133000000000003,54.323,46.058999999999997,46.25,38.676000000000002,31.074999999999999,24.96,26.25,24.940999999999999,27.331,36.597999999999999,48.95,48.249000000000002,54.454000000000001,46.17,46.360999999999997,38.768999999999998,31.15,25.021000000000001,26.312999999999999,25.001000000000001,27.396999999999998,36.686999999999998,49.067999999999998,48.365000000000002,54.585000000000001,46.281999999999996,46.472999999999999,38.863,31.225000000000001,25.081,26.376000000000001,25.061,27.463000000000001,36.774999999999999,49.186,48.481999999999999,54.716000000000001,46.393000000000001,46.585000000000001,38.956000000000003,31.3,25.140999999999998,26.44,25.120999999999999,27.529]
[1,10333,"Ravalli County Elec Coop",{"$f":"VLOOKUP(B103,TOCA!$B$3:$E$138,4,FALSE)","v":1},24.928000000000001,29.861000000000001,34.713999999999999,35.122999999999998,31.667999999999999,28.361999999999998,25.236999999999998,24.577999999999999,23.306000000000001,25.867999999999999,25.669,22.036999999999999,35.304000000000002,31.757999999999999,28.728999999999999,25.161999999999999,24.593,23.285,26.010999999999999,25.841000000000001,21.805,25.227,29.006,34.768000000000001,22.85,32.072000000000003,35.723999999999997,34.454999999999998,29.731000000000002,26.975999999999999,25.248999999999999,24.483000000000001,26.414999999999999,25.702999999999999,25.548999999999999,21.033000000000001,22.988,32.267000000000003,35.94,34.664000000000001,30.978999999999999,27.14,25.401,24.631,26.574000000000002,25.858000000000001,25.702999999999999,21.16,24.053999999999998,30.934000000000001,36.527000000000001,37.337000000000003,32.594999999999999,27.925999999999998,24.41,23.518000000000001,24.507000000000001,26.774000000000001,25.744,22.16,24.184999999999999,31.100999999999999,36.723999999999997,37.54,33.942999999999998,28.077999999999999,24.542999999999999,23.648,24.640999999999998,26.920999999999999,25.884,22.280999999999999,24.326000000000001,27.684000000000001,38.363999999999997,37.652000000000001,29.484999999999999,29.757999999999999,25.25,21.440999999999999,23.762,26.384,26.98,21.742999999999999,24.591999999999999,27.957999999999998,38.744,38.024999999999999,29.777000000000001,30.052,25.498999999999999,21.652999999999999,23.995999999999999,26.643999999999998,27.245000000000001,21.956,30.12,32.531999999999996,43.417999999999999,43.095999999999997,33.957999999999998,34.338999999999999,30.271000000000001,26.202999999999999,29.562999999999999,31.358000000000001,31.635000000000002,26.097000000000001,30.178999999999998,32.811,43.832999999999998,43.509,34.054000000000002,34.436999999999998,30.329000000000001,26.451000000000001,29.815000000000001,31.626000000000001,31.792000000000002,26.343,30.265000000000001,33.003999999999998,44.207999999999998,43.789000000000001,34.177999999999997,34.567,30.385000000000002,26.673999999999999,30.094999999999999,31.922999999999998,31.859000000000002,26.53,30.318000000000001,33.116,44.624000000000002,43.975000000000001,34.267000000000003,34.658999999999999,30.466000000000001,26.704000000000001,30.271000000000001,32.191000000000003,31.954999999999998,26.568000000000001,30.396999999999998,33.194000000000003,44.997999999999998,44.201000000000001,34.384999999999998,34.781999999999996,30.513999999999999,26.716999999999999,30.344000000000001,32.488,32.045999999999999,26.577000000000002,30.443000000000001,33.299999999999997,45.332999999999998,44.421999999999997,34.469000000000001,34.866999999999997,30.588000000000001,26.747,30.411999999999999,32.755000000000003,32.104999999999997,26.608000000000001,30.515000000000001,33.402000000000001,45.561999999999998,44.600999999999999,34.579000000000001,34.982999999999997,30.658000000000001,26.776,30.451000000000001,33.052999999999997,32.189,26.635000000000002,30.582000000000001,33.47,45.746000000000002,44.816000000000003,34.688000000000002,35.095999999999997,30.725000000000001,26.777999999999999,30.513000000000002,33.35,32.270000000000003,26.658000000000001,30.646999999999998,33.566000000000003,45.969000000000001,45.03,34.790999999999997,35.204000000000001,30.789000000000001,26.798999999999999,30.571999999999999,33.646999999999998,32.347000000000001,26.678000000000001,30.707000000000001,33.656999999999996,46.188000000000002,45.238999999999997,34.893000000000001,35.308999999999997,30.846,26.817,30.626000000000001,33.860999999999997,32.420999999999999,26.693999999999999,30.765999999999998,33.746000000000002,46.405999999999999,45.445999999999998,34.991,35.411000000000001,30.904,26.83,30.678000000000001,33.947000000000003,32.491,26.706,30.818999999999999,33.86,46.619,45.65,35.085000000000001,35.51,30.954999999999998,26.863,30.751000000000001,34.026000000000003,32.558,26.716000000000001]
[0,10369,"Surprise Valley Elec Coop",{"$f":"VLOOKUP(B112,TOCA!$B$3:$E$138,4,FALSE)","v":0},16.509,16.399000000000001,21.428999999999998,20.359000000000002,18.347000000000001,18.873000000000001,19.61,33.735999999999997,29.326000000000001,37.774000000000001,36.914000000000001,27.702000000000002,19.526,16.574000000000002,14.746,24.763000000000002,35.47,33.960999999999999,37.414000000000001,34.923999999999999,27.940999999999999,16.824000000000002,15.731,24.268000000000001,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,17.89,16.52,19.73,19.77,17.09,16.079999999999998,25.08,31.38,37.700000000000003,38.53,35.9,29.09,16.579999999999998,15.3,18.72,19.66,15.65,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.579999999999998,15.3,18.72,19.66,15.86,15.12,20.75,27.85,31.29,37.6,36.770000000000003,29.54,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,16.718,16.532,17.581,18.193000000000001,18.398,17.116,18.626999999999999,30.053999999999998,32.845999999999997,36.603999999999999,35.997999999999998,32.302999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,17.506,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,17.506,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,17.506,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997,18.114000000000001,17.117000000000001,19.119,20.533000000000001,18.135999999999999,16.898,22.274000000000001,30.792000000000002,34.462000000000003,38.115000000000002,38.197000000000003,33.177999999999997]
[0,10434,"Vera Irrigation District",{"$f":"VLOOKUP(B124,TOCA!$B$3:$E$138,4,FALSE)","v":0},39.548000000000002,45.521999999999998,50.682000000000002,51.107999999999997,43.872999999999998,42.509,37.216000000000001,35.578000000000003,39.296999999999997,47.405000000000001,45.628,41.093000000000004,46.747,45.795999999999999,44.08,37.530999999999999,35.018999999999998,38.258000000000003,45.984999999999999,45.478999999999999,39.868000000000002,37.667000000000002,45.488,48.072000000000003,38.115000000000002,46.027999999999999,48.655999999999999,47.186,47.877000000000002,44.488999999999997,37.875,35.344000000000001,38.616,46.423999999999999,45.915999999999997,40.238,38.469000000000001,46.457000000000001,49.116999999999997,47.628,48.326000000000001,44.902000000000001,38.220999999999997,35.671999999999997,38.975999999999999,46.866999999999997,46.356000000000002,40.610999999999997,36.488999999999997,44.994,49.070999999999998,49.966000000000001,41.765999999999998,40.103999999999999,36.506999999999998,35.17,45.107999999999997,45.066000000000003,45.845999999999997,38.884999999999998,36.671999999999997,45.219000000000001,49.316000000000003,50.216000000000001,43.473999999999997,40.305,36.69,35.345999999999997,45.332999999999998,45.292000000000002,46.075000000000003,39.079000000000001,31.378,38.125,44.146000000000001,50.433,40.277999999999999,36.53,33.164000000000001,34.228000000000002,40.656999999999996,46.276000000000003,50.384,36.912999999999997,31.533999999999999,38.317999999999998,44.369,50.683,40.476999999999997,36.715000000000003,33.332000000000001,34.401000000000003,40.857999999999997,46.505000000000003,50.637999999999998,37.098999999999997,31.952000000000002,39.048999999999999,45.232999999999997,51.582000000000001,41.749000000000002,37.185000000000002,33.768000000000001,35.268000000000001,43.554000000000002,48.277000000000001,52.328000000000003,38.143000000000001,32.262,39.429000000000002,45.671999999999997,52.082999999999998,42.154000000000003,37.545999999999999,34.094999999999999,35.61,43.976999999999997,48.277000000000001,52.328000000000003,38.143000000000001,32.262,39.429000000000002,45.671999999999997,52.082999999999998,42.154000000000003,37.545999999999999,34.423000000000002,35.953000000000003,44.399000000000001,48.741,52.831000000000003,38.51,32.572000000000003,39.808,46.110999999999997,52.584000000000003,42.558999999999997,37.906999999999996,34.423000000000002,35.953000000000003,44.399000000000001,48.741,52.831000000000003,38.51,32.572000000000003,39.808,46.110999999999997,52.584000000000003,42.558999999999997,38.268000000000001,34.750999999999998,36.295000000000002,44.822000000000003,49.204999999999998,53.334000000000003,38.877000000000002,32.881999999999998,40.186999999999998,46.55,53.085000000000001,42.965000000000003,38.268000000000001,34.750999999999998,36.295000000000002,44.822000000000003,49.204999999999998,53.334000000000003,38.877000000000002,32.881999999999998,40.186999999999998,46.55,53.585999999999999,43.37,38.628999999999998,35.079000000000001,36.637,45.244999999999997,49.668999999999997,53.837000000000003,39.243000000000002,33.192999999999998,40.566000000000003,46.988999999999997,53.585999999999999,43.37,38.628999999999998,35.079000000000001,36.637,45.244999999999997,49.668999999999997,53.837000000000003,39.243000000000002,33.192999999999998,40.566000000000003,47.427999999999997,54.085999999999999,43.774999999999999,38.99,35.406999999999996,36.979999999999997,45.667999999999999,50.134,54.341000000000001,39.61,33.503,40.945,47.427999999999997,54.085999999999999,43.774999999999999,38.99,35.406999999999996,36.979999999999997,45.667999999999999,50.134,54.341000000000001,39.61,33.813000000000002,41.323999999999998,47.868000000000002,54.587000000000003,44.180999999999997,39.350999999999999,35.734999999999999,37.322000000000003,46.091000000000001,50.597999999999999,54.844000000000001,39.976999999999997,33.813000000000002,41.323999999999998,47.868000000000002,54.587000000000003,44.180999999999997,39.350999999999999,35.734999999999999,37.322000000000003,46.091000000000001,50.597999999999999,55.347000000000001,40.344000000000001]
[0,10482,"Umpqua Indian Utility Cooperative",{"$f":"VLOOKUP(B131,TOCA!$B$3:$E$138,4,FALSE)","v":0},3.1749999999999998,3.3479999999999999,3.5939999999999999,3.4350000000000001,3.3010000000000002,3.242,3.12,3.1779999999999999,3.133,3.3690000000000002,3.4140000000000001,3.2749999999999999,3.53,3.41,3.35,3.2280000000000002,3.2730000000000001,3.3330000000000002,3.5579999999999998,3.641,3.5350000000000001,3.302,3.444,3.6890000000000001,3.3039999999999998,3.4119999999999999,3.645,3.4990000000000001,3.3980000000000001,3.3180000000000001,3.242,3.302,3.3490000000000002,3.6030000000000002,3.7170000000000001,3.6179999999999999,3.3039999999999998,3.4119999999999999,3.645,3.4990000000000001,3.3980000000000001,3.3180000000000001,3.242,3.302,3.3490000000000002,3.6030000000000002,3.7170000000000001,3.6179999999999999,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.2250000000000001,3.4159999999999999,3.577,3.5270000000000001,3.4049999999999998,3.3570000000000002,3.327,3.32,3.6549999999999998,3.73,3.6909999999999998,3.504,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.169,3.3330000000000002,3.536,3.448,3.3460000000000001,3.3029999999999999,3.2349999999999999,3.2490000000000001,3.6040000000000001,3.5920000000000001,3.62,3.3490000000000002,3.1720000000000002,3.335,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002,3.1720000000000002,3.3359999999999999,3.5379999999999998,3.45,3.3479999999999999,3.3050000000000002,3.2360000000000002,3.2509999999999999,3.605,3.593,3.621,3.3490000000000002]
[0,13927,"Kalispel",{"$f":"VLOOKUP(B133,TOCA!$B$3:$E$138,4,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.05,5.1429999999999998,5.1429999999999998,4.4610000000000003,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.05,5.1429999999999998,5.1429999999999998,4.4610000000000003,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,5.1429999999999998,3.5710000000000002,3.57,4.1100000000000003,3.89,3.5939999999999999,3.827,3.5379999999999998,3.8730000000000002,4.1639999999999997,4.6520000000000001,4.9050000000000002,3.5019999999999998,3.7490000000000001,3.7480000000000002,4.3150000000000004,4.4020000000000001,4.0670000000000002,4.3310000000000004,4.0030000000000001,4.383,4.7119999999999997,5.2640000000000002,5.5510000000000002,3.9620000000000002,3.3919999999999999,3.5369999999999999,3.871,3.6219999999999999,3.7770000000000001,3.3490000000000002,3.6070000000000002,3.8380000000000001,4.4169999999999998,4.7830000000000004,5.2169999999999996,4.117,3.4430000000000001,3.59,3.9279999999999999,3.6760000000000002,3.8330000000000002,3.4,3.661,3.8940000000000001,4.4809999999999999,4.8520000000000003,5.29,4.1769999999999996,3.4950000000000001,3.6429999999999998,3.9860000000000002,3.7309999999999999,3.9,3.472,3.746,3.9929999999999999,4.5970000000000004,4.9829999999999997,5.6109999999999998,4.6689999999999996,4.1619999999999999,4.3129999999999997,4.6589999999999998,4.4009999999999998,4.4020000000000001,4.1180000000000003,4.3860000000000001,4.625,5.2270000000000003,5.6070000000000002,6.056,4.915,4.2160000000000002,4.3680000000000003,4.7190000000000003,4.4569999999999999,4.62,4.1710000000000003,4.4420000000000002,4.6840000000000002,5.2930000000000001,5.6779999999999999,6.133,4.9770000000000003,4.2690000000000001,4.423,4.7789999999999999,4.5140000000000002,4.6790000000000003,4.2240000000000002,4.4980000000000002,4.7439999999999998,5.36,5.75,6.2110000000000003,5.0410000000000004,4.3239999999999998,4.4800000000000004,4.8390000000000004,4.5720000000000001,4.7389999999999999,4.2779999999999996,4.556,4.8040000000000003,5.4279999999999999,5.8230000000000004,6.2889999999999997,5.1050000000000004,4.3789999999999996,4.5369999999999999,4.9009999999999998,4.63,4.6310000000000002,4.3319999999999999,4.6139999999999999,4.8650000000000002,5.4969999999999999,5.8970000000000002,6.3689999999999998,5.17,4.4349999999999996,4.5940000000000003,4.9630000000000001,4.6890000000000001,4.8600000000000003,4.3879999999999999,4.6719999999999997,4.9269999999999996,5.5670000000000002,5.9710000000000001,6.45,5.2350000000000003,4.4909999999999997,4.6529999999999996,5.0259999999999998,4.7480000000000002,4.9219999999999997,4.4429999999999996,4.7320000000000002,4.99,5.6379999999999999,6.0469999999999997,6.5309999999999997,5.3019999999999996,4.548,4.7119999999999997,5.09,4.8090000000000002,4.9850000000000003,4.5,4.7919999999999998,5.0529999999999999,5.7089999999999996,6.1239999999999997,6.6139999999999999,5.3689999999999998,4.6059999999999999,4.7720000000000002,5.1550000000000002,4.87,5.048,4.5570000000000004,4.8529999999999998,5.117,5.782,6.2009999999999996,6.6980000000000004,5.4370000000000003,4.665,4.8330000000000002,5.2210000000000001,4.9320000000000004,5.1120000000000001,4.6150000000000002,4.915,5.1820000000000004,5.8550000000000004,6.28,6.7830000000000004,5.5060000000000002,4.7240000000000002,4.8940000000000001,5.2869999999999999,4.9950000000000001,5.1769999999999996,4.6740000000000004,4.9770000000000003,5.2480000000000002,5.9290000000000003,6.359,6.8680000000000003,5.5759999999999996]
[]
[]
[null,null,"PNGC CSP Error Flag",null,{"$f":"IF(E138>SUMPRODUCT(E4:E137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR138>SUMPRODUCT(BR4:BR137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CW138>SUMPRODUCT(CW4:CW137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ED138>SUMPRODUCT(ED4:ED137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GO138>SUMPRODUCT(GO4:GO137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HL138>SUMPRODUCT(HL4:HL137,$D$4:$D$137),1,0)","v":0},{"$f":"IF(HM138>SUMPRODUCT(HM4:HM137,$D$4:$D$137),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_CDQ","index":7,"n_rows":138,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC"]
[null,"BESID","AccountName",10,11,12,1,{"$f":"+G3+1","v":2},{"$f":"+H3+1","v":3},4,5,6,7,8,9]
[null,10005,"Alder Mutual",0.24399999999999999,0.29399999999999998,0.33900000000000002,0.35499999999999998,0.27100000000000002,0.252,0.315,0.23699999999999999,0.114,8.6999999999999994E-2,6.7000000000000004E-2,0.189]
[null,10015,"Asotin County PUD #1",0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999]
[null,10024,"Benton County PUD #1",39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998]
[null,10025,"Benton REA",10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275]
[null,10027,"Big Bend Elec Coop",11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002]
[null,10044,"Canby, City of",3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931]
[null,10046,"Central Electric Coop",49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999]
[null,10047,"Central Lincoln PUD",30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001]
[null,10055,"Albion, City of",0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001]
[null,10057,"Ashland, City of",5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997]
[null,10059,"Bandon, City of",3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999]
[null,10074,"Forest Grove, City of",7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077]
[null,10087,"Port Angeles, City of",31.260999999999999,26.445,20.111999999999998,27.709,22.663,26.97,25.707999999999998,35.03,21.573,21.751000000000001,22.881,21.655999999999999]
[null,10106,"Clearwater Power",8.1720000000000006,7.8970000000000002,8.1170000000000009,7.91,9.8529999999999998,8.1769999999999996,7.2190000000000003,6.0620000000000003,3.202,3.157,3.42,4.4240000000000004]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,6.9690000000000003,6.8390000000000004,6.4969999999999999,10.634,9.1809999999999992,8.6959999999999997,6.28,4.133,4.4390000000000001,3.25,3.8180000000000001]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001]
[null,10203,"Idaho County L & P",2.294,2.335,2.3149999999999999,2.3069999999999999,2.8839999999999999,2.335,2.0169999999999999,1.3839999999999999,0.88100000000000001,1.014,1.2709999999999999,0.88400000000000001]
[null,10204,"Idaho Falls Power",13.467000000000001,22.826000000000001,16.812999999999999,13.542999999999999,23.565999999999999,19.138999999999999,13.237,6.0659999999999998,10.74,9.7110000000000003,10.093999999999999,7.9580000000000002]
[null,10242,"Lost River Elec Coop",1.556,2.5619999999999998,2.2639999999999998,2.109,2.7450000000000001,2.524,1.8640000000000001,8.9730000000000008,1.9770000000000001,1.6339999999999999,0.623,4.4960000000000004]
[null,10278,"Northern Lights",9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998]
[null,10306,"Pend Oreille County PUD  #1",11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006]
[null,10352,"Skamania County PUD #1",5.7169999999999996,5.6550000000000002,3.9140000000000001,4.9269999999999996,6.2729999999999997,4.7670000000000003,5.44,5.0250000000000004,2.1480000000000001,2.7440000000000002,1.397,2.7679999999999998]
[null,10379,"Steilacoom, Town of",2.0099999999999998,2.3620000000000001,1.4730000000000001,1.792,2.09,1.81,1.891,1.2509999999999999,0.56899999999999995,0.871,0.70199999999999996,0.755]
[null,10440,"Wahkiakum County PUD #1",2.64,2.9670000000000001,2.2450000000000001,2.7519999999999998,3.0459999999999998,2.4510000000000001,2.79,1.976,1.0009999999999999,0.57399999999999995,0.45700000000000002,1.248]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999]
[null,11680,"Weiser, City of",1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999]
[null,12026,"Jefferson County PUD #1",20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992]
[null,10298,"PNGC Aggregate",167.59800000000001,203.06399999999999,143.179,168.755,227.52199999999999,159.56800000000001,154.1,75.454999999999998,38.250999999999998,32.799999999999997,28.911999999999999,62.253]

{"sheet":"I_NLSL","index":8,"n_rows":138,"n_cols":504,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (self-supplied) (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(NX5:OU5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0},{"$f":"+SUM(PT5:QQ5)","v":0},{"$f":"+SUM(QR5:RO5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",14645.448,11800.611999999999,13802.135,12081.475,14068.584999999999,11963.065000000001,13307.016,11679.386,13169.172,10852.188,15188.766,11985.374,14139.978999999999,11339.092000000001,13498.52,11931.35,14541.165000000001,11433.775,21021.766,18099.044999999998,19225.263999999999,15480.496999999999,20463.048999999999,17938.830000000002,18973.29275715155,12060.697364108806,18243.550728030339,11592.256191769276,18973.29275715155,11261.591834823726,18243.550728030339,11558.049534154221,17513.808698909124,9403.980289339388,19703.034786272765,10098.565475911793,18243.550728030339,10596.462381197622,18973.29275715155,10828.307505033006,18973.29275715155,9866.7203520764069,18243.550728030339,11558.049534154221,19703.034786272765,10736.139566459104,18243.550728030339,11978.981459806169,17044.324000000001,13711.378000000001,15531.02,13581.130999999999,16432.205000000002,13975.384,16020.642,14032.939,15233.808999999999,12532.532999999999,16584.563999999998,13086.353999999999,16181.159,12959.941999999999,15787.9,13929.84,16157.82,12707.259,16245.981,14013.880999999999,16657.377,13431.212,15841.672,13888.078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,22352.195,18342.835999999999,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,24461.23,19619.133000000002,22722.596000000001,19819.205000000002,23518.798999999999,20008.710999999999,22759.596000000001,19877.695,21581.43,17710.322,23853.004000000001,18819.555,22253.581999999999,17781.907999999999,23416.328000000001,20589.002,23137.838,18205.592000000001,23261.495999999999,20014.893,23718.101999999999,19065.98,21692.15,19016.169999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34025.888000000006,26828.104000000003,32717.200000000004,26255.553000000004,32717.200000000004,28136.792000000001,34025.888000000006,26828.104000000003,32717.200000000004,24210.728000000003,34025.888000000006,26746.311000000002,34025.888000000006,24865.072,34025.888000000006,26828.104000000003,32717.200000000004,26173.760000000002,34025.888000000006,26828.104000000003,35334.576000000001,25519.416000000001,31408.512000000002,27482.448000000004,35458.127999999997,25608.647999999997,32831.599999999999,26347.358999999997,32831.599999999999,28235.175999999999,34144.863999999994,26921.911999999997,31518.335999999996,23638.751999999997,34144.863999999994,26839.832999999999,34144.863999999994,24952.016,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999,34144.863999999994,26921.911999999997,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,343655.554,355570.60442904627,355568.40399999998,0,508307.5959999999,506904.31699999992,0,0,718469.71200000006,719012.03999999992,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",26951.968000000001,16944.114999999998,23075.879000000001,20905.197,27162.943999999996,21197.048999999999,27340.915000000001,21019.078000000001,27171.281999999999,18068.717000000001,29510.596999999998,18784.392,30034.326999999997,16765.668000000001,27761.546999999999,20598.447,27647.268000000004,19152.727999999999,27920.307999999997,20439.684999999998,29914.266000000003,18445.728999999999,26598.440000000002,20201.555,16709.312999999998,10124.130000000001,11578.269,15867.099000000002,15829.682999999999,13978.623,16436.061000000002,14862.195,17566.008000000002,12046.875,20814.665999999997,13412.412,26291.057999999997,8315.9579999999987,19805.495999999999,17442.537,19847.585999999999,17640.777000000002,21538.713,18686.699999999997,24971.037,16741.835999999999,21906.105,19900.641,20664.862999999998,9875.637999999999,17656.489000000001,15683.437,21357.884999999998,13463.306,19878.915000000001,18619.393000000004,20953.175000000003,16599.548999999999,24022.019,19058.858,25703.373999999996,19891.724999999999,22357.045999999998,25612.016,26380.167999999998,25086.222000000002,26111.622000000003,28192.135000000002,29425.511999999999,30268.135999999999,26502.822999999997,36186.406999999999,31748.050999999999,35499.602999999996,28303.998,43217.656000000003,32028.264999999999,43675.428999999996,30496.629000000001,50971.835999999996,31044.379999999997,47510.722000000002,35174.540999999997,55013.938999999998,36761.656000000003,57090.091999999997,33054.444000000003,66235.43299999999,37616.427000000003,66147.280999999988,36849.055999999997,72950.843999999997,40673.817999999999,73472.138000000006,37277.380000000005,79729.46699999999,90963.597999999998,61074.25,83603.331000000006,66057.726999999999,89829.372000000003,66061.55,95816.28,73926.818000000014,93382.34,65822.584999999992,103836.50899999999,71070.724000000002,104503.798,72163.178,103744.375,78406.287000000011,107778.19899999999,74894.092999999993,111709.90400000001,83212.475999999995,117278.318,78729.646000000008,110953.219,84061.904999999999,122208.538,83731.23000000001,112202.56,87257.142999999996,123360.36500000002,91064.745999999999,122019.185,93315.07,114024.84699999999,81076.702000000005,132454.90399999998,92110.682000000001,127994.026,89485.404999999999,129790.016,97666.161999999982,132996.44899999999,93574.417000000001,134161.02900000001,99962.203999999998,141845.74099999998,97126.255999999994,134217.55499999999,101444.74900000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,563612.10100000014,412313.77799999999,539550.71299999987,1102543.0850000002,2088880.4820000001,2635089.9810000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"I_ER","index":9,"n_rows":138,"n_cols":504,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Resources (MWh)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(NX5:OU5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0},{"$f":"+SUM(PT5:QQ5)","v":0},{"$f":"+SUM(QR5:RO5)","v":0}]
[null,10024,"Benton County PUD #1",254,183,253,221,495,390,347,299,274,203,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,263,198,260,187,325,260,687,542,664,485,414,357,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,274,203,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,263,198,260,187,338,247,661,568,664,485,414,357,321,231,230,183,245,192,263,211,495,390,347,299,263,198,260,187,325,260,687,542,664,485,414,357,321,231,230,183,245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183,254,183,253,221,495,390,361,285,263,198,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,8065,8049,8049,8049,8065,8049,8049,8049,8065,8049,8049,8049,8065,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",47,34,31,27,48,38,51,43,68,50,79,57,87,64,90,77,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,65,49,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,46,40,53,41,65,49,79,57,84,67,94,74,97,71,78,67,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,68,50,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,65,49,79,57,87,64,90,77,97,71,78,67,65,47,40,32,45,36,32,26,48,38,51,43,65,49,79,57,84,67,94,74,97,71,78,67,65,47,40,32,45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32,47,34,31,27,48,38,53,41,65,49,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1388,1385,1385,1385,1390,1386,1384,1385,1389,1386,1386,1386,1389,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",577,417,507,445,263,208,189,162,311,230,687,494,1124,821,1756,1511,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,253,218,196,155,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,311,230,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1180,1014,474,342,366,293,556,438,528,424,263,208,189,162,299,224,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293,577,417,507,445,263,208,196,155,299,224,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,16498,16479,16478,16479,16498,16480,16480,16479,16497,16480,16480,16480,16497,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",1119,940,1134,1132,1587,1385,1262,1227,998,864,816,718,506,498,1040,1035,1547,1259,1202,1175,1403,1146,919,865,1079,989,1181,1079,1588,1385,1262,1227,958,840,816,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,920,865,1078,989,1180,1079,1527,1452,1313,1169,956,840,814,718,488,524,1082,987,1548,1259,1203,1175,1405,1146,883,909,1121,940,1181,1079,1528,1452,1313,1169,958,840,786,756,507,498,1082,987,1488,1326,1252,1119,1405,1146,883,909,1123,940,1183,1079,1530,1452,1318,1169,1002,864,790,756,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1125,940,1138,1132,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1256,1119,1358,1204,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,511,498,1045,1035,1552,1259,1207,1175,1409,1146,924,865,1083,989,1185,1079,1590,1385,1266,1227,961,840,819,718,491,524,1086,987,1552,1259,1207,1175,1409,1146,924,865,1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25777,25724,25724,25725,25832,25767,25768,25767,25854,25755,25693,25693,25730,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,1,1,119,94,88,76,89,66,40,29,30,22,60,51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",3311,2391,3662,3214,3561,2807,3817,3282,4084,3022,3995,2876,3972,2903,0,0,0,0,0,0,0,0,2281,1825,7033,5448,8212,6335,12852,9839,12160,9455,10791,8169,9378,6861,7219,5589,2310,1703,1899,1398,3772,2814,3748,2795,6765,5200,7033,5448,8212,6335,12358,10333,12646,8969,10791,8169,9378,6861,7219,5589,2310,1703,1899,1398,3772,2814,3748,2795,6495,5470,7304,5177,8212,6335,12358,10333,12646,8969,10791,8169,9031,7208,7507,5300,2310,1703,1826,1471,3923,2663,3748,2795,6495,5470,7151,5071,8044,6210,12017,10053,12316,8747,10967,8192,8833,7049,7372,5208,2137,1723,1827,1345,3774,2562,5444,4425,6748,5187,7151,5071,7723,6532,12498,9572,11843,9220,10529,7969,9173,6709,7372,5208,2137,1723,1827,1345,3774,2562,5444,4425,6748,5187,6886,5336,8044,6210,12498,9572,11843,9220,10529,7969,9173,6709,7372,5208,2137,1723,1827,1345,3629,2707,5653,4216,6748,5187,6886,5336,8044,6210,12498,9572,11843,9220,10529,7969,9173,6709,7089,5492,2222,1638,1827,1345,3629,2707,5653,4216,6748,5187,6886,5336,8044,6210,12017,10053,12316,8747,10967,8192,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5653,4216,6478,5457,7151,5071,8044,6210,12017,10053,12316,8747,10529,7969,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5444,4425,6748,5187,7151,5071,7723,6532,12498,9572,12316,8747,10529,7969,8833,7049,7372,5208,2137,1723,1827,1345,3774,2562,5444,4425,6748,5187,7151,5071,7723,6532,12498,9572,11843,9220,10529,7969,9173,6709,7372,5208,2137,1723,1827,1345,3774,2562,5444,4425,6748,5187,6886,5336,8044,6210,12498,9572,11843,9220,10967,8192,9173,6709,7089,5492,2222,1638,1827,1345,3629,2707,5653,4216,6748,5187,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,51003,151745,151745,151744,152402,151742,151741,151742,152402,151741,151742,151742,152403,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",542,391,380,333,341,269,294,252,264,196,341,245,650,475,1935,1664,1576,1151,587,504,336,243,248,199,522,411,396,317,341,269,294,252,254,190,341,245,625,500,2013,1586,1576,1151,587,504,336,243,248,199,522,411,396,317,328,282,305,241,254,190,341,245,625,500,2013,1586,1576,1151,587,504,336,243,238,209,542,391,396,317,328,282,305,241,254,190,328,258,650,475,2013,1586,1515,1212,610,481,336,243,238,209,542,391,396,317,328,282,305,241,264,196,328,258,650,475,1935,1664,1576,1151,610,481,324,255,248,199,542,391,380,333,341,269,294,252,254,190,341,245,650,475,1935,1664,1576,1151,610,481,324,255,248,199,522,411,396,317,341,269,294,252,254,190,341,245,650,475,1935,1664,1576,1151,587,504,336,243,248,199,522,411,396,317,341,269,294,252,254,190,341,245,625,500,2013,1586,1576,1151,587,504,336,243,248,199,522,411,396,317,328,282,305,241,264,196,328,258,650,475,2013,1586,1515,1212,610,481,336,243,238,209,542,391,396,317,328,282,305,241,254,190,328,258,650,475,2013,1586,1515,1212,610,481,324,255,248,199,542,391,380,333,341,269,305,241,254,190,328,258,650,475,1935,1664,1576,1151,610,481,324,255,248,199,542,391,380,333,341,269,294,252,254,190,341,245,650,475,1935,1664,1576,1151,610,481,324,255,248,199,522,411,396,317,341,269,294,252,264,196,341,245,625,500,2013,1586,1576,1151,587,504,336,243,248,199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,13416,13400,13400,13400,13416,13400,13400,13400,13416,13400,13400,13400,13416,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",20905.289612903223,14981.487387096777,20834.98277253814,15923.163227461859,24616.193236559142,19802.574763440858,23917.64002150538,18187.778978494622,20570.153172413789,15313.472827586209,18901.911927321667,13925.758072678331,19870.141755555556,14627.111244444442,19374.73,15110.289999999999,17926.145,13263.305000000002,18163.351096774197,14151.967903225806,20318.859612903227,13799.538387096773,13648.212666666665,10538.615333333333,17188.288,13552.304,16527.2,13263.078,17188.288,13552.304,16527.2,14213.392,15866.111999999999,11899.583999999999,17849.376,12849.897999999999,16527.2,13221.759999999998,17188.288,13552.304,17188.288,12560.671999999999,16527.2,14213.392,17849.376,12891.215999999999,16527.2,13221.759999999998,26367,15393,15316,7631,21655,12962,15288,8295,11722,6353,13001,6390,28647,16675,37532,17672,32921,17117,22365,13270,22857,10876,15472,9366,46839,25380,33333,19102,39672,24287,34371,18993,29337,15636,31603,17571,48876,25266,56615,28924,50004,28489,42342,23074,42674,21785,33087,21818,22737,6021,8978,1293,16485,4841,9990,1355,5329,1134,5865,1253,26967,7737,31354,10244,29211,8901,19425,3332,17720,4299,13105,1898,22737,6021,8914,1357,18085,3241,9924,1421,5137,1103,5927,1191,26967,7737,31354,10244,29211,8901,19425,3332,17720,4299,13105,1898,18834,11253,5905,5536,13562,8541,6733,4498,4541,2377,4277,2763,22091,11277,26145,16707,24925,13168,14500,8783,14233,7819,7969,6370,18834,11253,5905,5536,13562,8541,6733,4498,4541,2377,4277,2763,21242,12126,27190,15662,24916,13168,14500,8783,14233,7819,7969,6370,18834,11253,5905,5536,13041,9062,7002,4229,4730,2435,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,14233,7819,7651,6688,19559,10528,5905,5536,13041,9062,7002,4229,4541,2377,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,13705,8347,7969,6370,19559,10528,5669,5772,13562,8541,7002,4229,4541,2377,4118,2922,22091,11277,26145,16707,24916,13168,15080,8203,13705,8347,7969,6370,19559,10528,5669,5772,13562,8541,6733,4498,4541,2377,4277,2763,22091,11277,26145,16707,24916,13168,15080,8203,13705,8347,7969,6370,18834,11253,5905,5536,13562,8541,6733,4498,4730,2435,4277,2763,21242,12126,27190,15662,24916,13168,14500,8783,14233,7819,7969,6370,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,418672.67399999988,361945.68000000005,405143,759078,259474,259251,262807,262798,263045,262798,262798,262798,263045,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1632,1179,1349,1183,1390,1095,1311,1128,1308,968,1271,914,2175,1589,3617,3112,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1390,1095,1311,1128,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1248,1001,1572,1239,1405,1127,1336,1149,1364,1075,1255,942,1271,914,2091,1673,3763,2966,3852,2815,3158,2714,2347,1694,1199,1050,1632,1179,1405,1127,1336,1149,1364,1075,1255,942,1224,961,2175,1589,3763,2966,3704,2963,3284,2588,2347,1694,1199,1050,1661,1183,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1278,946,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,1600,1244,1418,1129,1344,1151,1373,1077,1332,972,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2415,1704,1249,1062,1661,1183,1418,1129,1344,1151,1373,1077,1278,946,1262,968,2224,1597,3825,2978,3772,2977,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1373,1077,1278,946,1262,968,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1661,1183,1361,1186,1398,1097,1320,1130,1278,946,1310,920,2224,1597,3677,3126,3923,2826,3356,2602,2325,1794,1300,1011,1600,1244,1418,1129,1398,1097,1320,1130,1332,972,1310,920,2139,1682,3825,2978,3923,2826,3227,2731,2415,1704,1300,1011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,44050,43971,43971,43971,44631,44551,44551,44551,44631,44551,44551,44551,44631,0,0,0,0,0,0,0]

{"sheet":"I_ER_other","index":10,"n_rows":138,"n_cols":504,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Existing Resources - Other (SNEERS, CORs, Green Exception)"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(NX4:OU4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(NX5:OU5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0},{"$f":"+SUM(PT5:QQ5)","v":0},{"$f":"+SUM(QR5:RO5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26615,16136,27760,13612,28042,14709,26648,16103,25115,13499,28900,13851,27130,14242,28625,14126,27433,13939,26546,16205,28800,13951,26828,14544,26615,16136,27760,13612,28042,14709,26648,16103,25115,13499,28900,13851,26086,15286,29770,12981,27433,13939,26546,16205,28800,13951,26828,14544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,503359,503359,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",375,230,310,249,323,235,306,242,318,207,380,224,535,337,941,737,849,546,523,366,494,284,394,240,485,267,394,251,346,240,363,256,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,564,274,485,267,394,251,333,253,377,242,397,216,528,246,686,392,1156,733,1096,584,737,418,715,317,540,298,503,249,394,251,333,253,377,242,397,216,509,265,714,364,1156,733,1054,626,767,388,715,317,540,298,503,249,394,251,333,253,377,242,413,222,509,265,714,364,1111,778,1096,584,767,388,688,344,564,274,503,249,379,266,346,240,363,256,397,216,528,246,714,364,1111,778,1096,584,767,388,688,344,564,274,362,243,322,237,323,235,306,242,306,201,380,224,535,337,941,737,849,546,523,366,494,284,394,240,362,243,322,237,323,235,306,242,306,201,380,224,514,358,979,699,849,546,523,366,494,284,394,240,3274,2539,3122,2484,3111,2655,3230,2526,3118,2279,3278,2527,3447,2465,3891,2995,3616,2819,3456,2641,3518,2468,3065,2609,3399,2414,3122,2484,3111,2655,3230,2526,2994,2217,3278,2527,3447,2465,3891,2995,3616,2819,3456,2641,3387,2599,3194,2480,375,230,310,249,323,235,318,230,306,201,366,238,535,337,941,737,849,546,544,345,475,303,394,240,375,230,310,249,323,235,306,242,306,201,380,224,535,337,941,737,849,546,544,345,475,303,394,240,362,243,322,237,323,235,306,242,318,207,380,224,514,358,979,699,849,546,523,366,494,284,394,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,9645,11661,11661,11661,11683,11661,9627,9627,71133,70947,9627,9627,9645,0,0,0,0,0,0,0]

{"sheet":"I_NR","index":11,"n_rows":138,"n_cols":504,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources - Specified"]
["TOC",null,null,"2015-10-01","2015-10-01","2015-11-01","2015-11-01","2015-12-01","2015-12-01","2016-01-01","2016-01-01","2016-02-01","2016-02-01","2016-03-01","2016-03-01","2016-04-01","2016-04-01","2016-05-01","2016-05-01","2016-06-01","2016-06-01","2016-07-01","2016-07-01","2016-08-01","2016-08-01","2016-09-01","2016-09-01","2016-10-01","2016-10-01","2016-11-01","2016-11-01","2016-12-01","2016-12-01","2017-01-01","2017-01-01","2017-02-01","2017-02-01","2017-03-01","2017-03-01","2017-04-01","2017-04-01","2017-05-01","2017-05-01","2017-06-01","2017-06-01","2017-07-01","2017-07-01","2017-08-01","2017-08-01","2017-09-01","2017-09-01","2017-10-01","2017-10-01","2017-11-01","2017-11-01","2017-12-01","2017-12-01","2018-01-01","2018-01-01","2018-02-01","2018-02-01","2018-03-01","2018-03-01","2018-04-01","2018-04-01","2018-05-01","2018-05-01","2018-06-01","2018-06-01","2018-07-01","2018-07-01","2018-08-01","2018-08-01","2018-09-01","2018-09-01","2018-10-01","2018-10-01","2018-11-01","2018-11-01","2018-12-01","2018-12-01","2019-01-01","2019-01-01","2019-02-01","2019-02-01","2019-03-01","2019-03-01","2019-04-01","2019-04-01","2019-05-01","2019-05-01","2019-06-01","2019-06-01","2019-07-01","2019-07-01","2019-08-01","2019-08-01","2019-09-01","2019-09-01","2019-10-01","2019-10-01","2019-11-01","2019-11-01","2019-12-01","2019-12-01","2020-01-01","2020-01-01","2020-02-01","2020-02-01","2020-03-01","2020-03-01","2020-04-01","2020-04-01","2020-05-01","2020-05-01","2020-06-01","2020-06-01","2020-07-01","2020-07-01","2020-08-01","2020-08-01","2020-09-01","2020-09-01","2020-10-01","2020-10-01","2020-11-01","2020-11-01","2020-12-01","2020-12-01","2021-01-01","2021-01-01","2021-02-01","2021-02-01","2021-03-01","2021-03-01","2021-04-01","2021-04-01","2021-05-01","2021-05-01","2021-06-01","2021-06-01","2021-07-01","2021-07-01","2021-08-01","2021-08-01","2021-09-01","2021-09-01","2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","2025-10-01","2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01","2028-06-01","2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01","2028-10-01","2028-10-01","2028-11-01","2028-11-01","2028-12-01","2028-12-01","2029-01-01","2029-01-01","2029-02-01","2029-02-01","2029-03-01","2029-03-01","2029-04-01","2029-04-01","2029-05-01","2029-05-01","2029-06-01","2029-06-01","2029-07-01","2029-07-01","2029-08-01","2029-08-01","2029-09-01","2029-09-01","2029-10-01","2029-10-01","2029-11-01","2029-11-01","2029-12-01","2029-12-01","2030-01-01","2030-01-01","2030-02-01","2030-02-01","2030-03-01","2030-03-01","2030-04-01","2030-04-01","2030-05-01","2030-05-01","2030-06-01","2030-06-01","2030-07-01","2030-07-01","2030-08-01","2030-08-01","2030-09-01","2030-09-01","2030-10-01","2030-10-01","2030-11-01","2030-11-01","2030-12-01","2030-12-01","2031-01-01","2031-01-01","2031-02-01","2031-02-01","2031-03-01","2031-03-01","2031-04-01","2031-04-01","2031-05-01","2031-05-01","2031-06-01","2031-06-01","2031-07-01","2031-07-01","2031-08-01","2031-08-01","2031-09-01","2031-09-01",{"$f":"DATE(YEAR(NV2),MONTH(NV2)+1,1)","v":"2031-10-01"},"2031-10-01","2031-11-01","2031-11-01","2031-12-01","2031-12-01","2032-01-01","2032-01-01","2032-02-01","2032-02-01","2032-03-01","2032-03-01","2032-04-01","2032-04-01","2032-05-01","2032-05-01","2032-06-01","2032-06-01","2032-07-01","2032-07-01","2032-08-01","2032-08-01","2032-09-01","2032-09-01","2032-10-01","2032-10-01","2032-11-01","2032-11-01","2032-12-01","2032-12-01","2033-01-01","2033-01-01","2033-02-01","2033-02-01","2033-03-01","2033-03-01","2033-04-01","2033-04-01","2033-05-01","2033-05-01","2033-06-01","2033-06-01","2033-07-01","2033-07-01","2033-08-01","2033-08-01","2033-09-01","2033-09-01","2033-10-01","2033-10-01","2033-11-01","2033-11-01","2033-12-01","2033-12-01","2034-01-01","2034-01-01","2034-02-01","2034-02-01","2034-03-01","2034-03-01","2034-04-01","2034-04-01","2034-05-01","2034-05-01","2034-06-01","2034-06-01","2034-07-01","2034-07-01","2034-08-01","2034-08-01","2034-09-01","2034-09-01","2034-10-01","2034-10-01","2034-11-01","2034-11-01","2034-12-01","2034-12-01","2035-01-01","2035-01-01","2035-02-01","2035-02-01","2035-03-01","2035-03-01","2035-04-01","2035-04-01","2035-05-01","2035-05-01","2035-06-01","2035-06-01","2035-07-01","2035-07-01","2035-08-01","2035-08-01","2035-09-01","2035-09-01",null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D4:AA4)","v":0},{"$f":"+SUM(AB4:AY4)","v":0},{"$f":"+SUM(AZ4:BW4)","v":0},{"$f":"+SUM(BX4:CU4)","v":0},{"$f":"+SUM(CV4:DS4)","v":0},{"$f":"+SUM(DT4:EQ4)","v":0},{"$f":"+SUM(ER4:FO4)","v":0},{"$f":"+SUM(FP4:GM4)","v":0},{"$f":"+SUM(GN4:HK4)","v":0},{"$f":"+SUM(HL4:II4)","v":0},{"$f":"+SUM(IJ4:JG4)","v":0},{"$f":"+SUM(JH4:KE4)","v":0},{"$f":"+SUM(KF4:LC4)","v":0},{"$f":"+SUM(LD4:MA4)","v":0},{"$f":"+SUM(MB4:MY4)","v":0},{"$f":"+SUM(MZ4:NW4)","v":0},{"$f":"+SUM(OV4:PS4)","v":0},{"$f":"+SUM(NB4:NY4)","v":0},{"$f":"+SUM(PT4:QQ4)","v":0},{"$f":"+SUM(QR4:RO4)","v":0}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(D5:AA5)","v":0},{"$f":"+SUM(AB5:AY5)","v":0},{"$f":"+SUM(AZ5:BW5)","v":0},{"$f":"+SUM(BX5:CU5)","v":0},{"$f":"+SUM(CV5:DS5)","v":0},{"$f":"+SUM(DT5:EQ5)","v":0},{"$f":"+SUM(ER5:FO5)","v":0},{"$f":"+SUM(FP5:GM5)","v":0},{"$f":"+SUM(GN5:HK5)","v":0},{"$f":"+SUM(HL5:II5)","v":0},{"$f":"+SUM(IJ5:JG5)","v":0},{"$f":"+SUM(JH5:KE5)","v":0},{"$f":"+SUM(KF5:LC5)","v":0},{"$f":"+SUM(LD5:MA5)","v":0},{"$f":"+SUM(MB5:MY5)","v":0},{"$f":"+SUM(MZ5:NW5)","v":0},{"$f":"+SUM(OV5:PS5)","v":0},{"$f":"+SUM(NB5:NY5)","v":0},{"$f":"+SUM(PT5:QQ5)","v":0},{"$f":"+SUM(QR5:RO5)","v":0}]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193,140,240,193,303,261,239,189,216,160,241,189,223,163,164,141,159,116,161,128,187,148,220,176,193,140,231,202,316,248,230,198,208,155,250,180,223,163,164,141,159,116,161,128,187,148,220,176,186,147,240,193,316,248,230,198,208,155,250,180,223,163,164,141,159,116,155,134,195,140,220,176,186,147,240,193,316,248,230,198,208,155,250,180,214,172,171,134,159,116,155,134,195,140,220,176,186,147,240,193,303,261,239,189,216,160,241,189,223,163,171,134,153,122,161,128,195,140,211,185,193,140,240,193,303,261,239,189,208,155,241,189,223,163,171,134,153,122,161,128,187,148,220,176,193,140,231,202,316,248,239,189,208,155,241,189,223,163,164,141,159,116,161,128,187,148,220,176,193,140,231,202,316,248,230,198,208,155,250,180,223,163,164,141,159,116,161,128,187,148,220,176,186,147,240,193,316,248,230,198,216,160,250,180,214,172,171,134,159,116,155,134,195,140,220,176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,4550,4537,4537,4537,4550,4537,4537,4537,4550,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1571,1239,1311,1052,1311,1127,1363,1075,1311,970,1363,1072,1405,1026,1611,1269,1549,1238,1611,1269,1672,1208,1487,1300,1632,1178,1311,1052,1311,1127,1363,1075,1259,943,1363,1072,1405,1026,1611,1269,1549,1238,1611,1269,1611,1269,1549,1238,1632,1178,1259,1104,1363,1075,1363,1075,1259,943,1363,1072,1405,1026,1549,1331,1611,1176,1611,1269,1611,1269,1549,1238,1632,1178,1259,1104,1363,1075,1311,1127,1259,943,1416,1019,1405,1026,1549,1331,1611,1176,1611,1269,1611,1269,1549,1238,1571,1239,1311,1052,1363,1075,1311,1127,1311,970,1416,1019,1351,1080,1611,1269,1611,1176,1549,1331,1672,1208,1549,1238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,31410,31331,31331,31331,31410,0,0,0,0,0,0,0]

{"sheet":"I_SuperPeak","index":12,"n_rows":138,"n_cols":243,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Superpeak Quantities (MW)"]
["TOC"]
[null,"BESID","AccountName","2015-10-01",{"$f":"+EOMONTH(D3,0)+1","v":"2015-11-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2015-12-01"},"2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01",{"$f":"+EOMONTH(BQ3,0)+1","v":"2021-04-01"},"2021-05-01",{"$f":"+EOMONTH(BS3,0)+1","v":"2021-06-01"},"2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01",{"$f":"+EOMONTH(EE3,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(EF3,0)+1","v":"2026-11-01"},"2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01",{"$f":"+EOMONTH(EU3,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(EV3,0)+1","v":"2028-03-01"},"2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"DATE(YEAR(FO3),MONTH(FO3)+1,1)","v":"2029-10-01"},{"$f":"DATE(YEAR(FP3),MONTH(FP3)+1,1)","v":"2029-11-01"},"2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01",{"$f":"DATE(YEAR(GM3),MONTH(GM3)+1,1)","v":"2031-10-01"},"2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01",{"$f":"DATE(YEAR(HK3),MONTH(HK3)+1,1)","v":"2033-10-01"},{"$f":"DATE(YEAR(HL3),MONTH(HL3)+1,1)","v":"2033-11-01"},{"$f":"DATE(YEAR(HM3),MONTH(HM3)+1,1)","v":"2033-12-01"},{"$f":"DATE(YEAR(HN3),MONTH(HN3)+1,1)","v":"2034-01-01"},{"$f":"DATE(YEAR(HO3),MONTH(HO3)+1,1)","v":"2034-02-01"},{"$f":"DATE(YEAR(HP3),MONTH(HP3)+1,1)","v":"2034-03-01"},{"$f":"DATE(YEAR(HQ3),MONTH(HQ3)+1,1)","v":"2034-04-01"},{"$f":"DATE(YEAR(HR3),MONTH(HR3)+1,1)","v":"2034-05-01"},{"$f":"DATE(YEAR(HS3),MONTH(HS3)+1,1)","v":"2034-06-01"},{"$f":"DATE(YEAR(HT3),MONTH(HT3)+1,1)","v":"2034-07-01"},{"$f":"DATE(YEAR(HU3),MONTH(HU3)+1,1)","v":"2034-08-01"},{"$f":"DATE(YEAR(HV3),MONTH(HV3)+1,1)","v":"2034-09-01"},{"$f":"DATE(YEAR(HW3),MONTH(HW3)+1,1)","v":"2034-10-01"},{"$f":"DATE(YEAR(HX3),MONTH(HX3)+1,1)","v":"2034-11-01"},{"$f":"DATE(YEAR(HY3),MONTH(HY3)+1,1)","v":"2034-12-01"},{"$f":"DATE(YEAR(HZ3),MONTH(HZ3)+1,1)","v":"2035-01-01"},{"$f":"DATE(YEAR(IA3),MONTH(IA3)+1,1)","v":"2035-02-01"},{"$f":"DATE(YEAR(IB3),MONTH(IB3)+1,1)","v":"2035-03-01"},{"$f":"DATE(YEAR(IC3),MONTH(IC3)+1,1)","v":"2035-04-01"},{"$f":"DATE(YEAR(ID3),MONTH(ID3)+1,1)","v":"2035-05-01"},{"$f":"DATE(YEAR(IE3),MONTH(IE3)+1,1)","v":"2035-06-01"},{"$f":"DATE(YEAR(IF3),MONTH(IF3)+1,1)","v":"2035-07-01"},{"$f":"DATE(YEAR(IG3),MONTH(IG3)+1,1)","v":"2035-08-01"},{"$f":"DATE(YEAR(IH3),MONTH(IH3)+1,1)","v":"2035-09-01"}]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,1.357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"T1SFCO","index":13,"n_rows":243,"n_cols":10,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Locked RHWM Tier 1 System Firm Critical Output",null,null,null,null,"Unlocked RHWM Tier 1 System Firm Critical Output"]
["TOC",null,null,"T1SFCO",null,null,null,null,"T1SFCO"]
[null,null,null,"HLH","LLH",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},3005206.1166364355,1707066.1522678721,null,"2015-10-01",{"$f":"+IF(MONTH(G4)>9,YEAR(G4)+1,YEAR(G4))","v":2016},3005206.1166364355,1707066.1522678721]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},3564633.7048831815,2149235.010652422,null,"2015-11-01",{"$f":"+IF(MONTH(G5)>9,YEAR(G5)+1,YEAR(G5))","v":2016},3564633.7048831815,2149235.010652422]
[null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502,null,"2015-12-01",2016,3432613.0113362977,2118518.9859713502]
[null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497,null,"2016-01-01",2016,3031081.1134259398,1810907.1483933497]
[null,"2016-02-01",2016,2721704.3629461182,1628321.3365907334,null,"2016-02-01",2016,2721704.3629461182,1628321.3365907334]
[null,"2016-03-01",2016,3144760.6459119841,1918052.511652631,null,"2016-03-01",2016,3144760.6459119841,1918052.511652631]
[null,"2016-04-01",2016,2536630.177984138,1543212.0599031756,null,"2016-04-01",2016,2536630.177984138,1543212.0599031756]
[null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886,null,"2016-05-01",2016,4355742.6529346593,2395353.5248035886]
[null,"2016-06-01",2016,3651623.3587996154,2091037.4247055377,null,"2016-06-01",2016,3651623.3587996154,2091037.4247055377]
[null,"2016-07-01",2016,3232486.4555041729,1720187.2824468426,null,"2016-07-01",2016,3232486.4555041729,1720187.2824468426]
[null,"2016-08-01",2016,3434966.2587655196,1736721.1112696491,null,"2016-08-01",2016,3434966.2587655196,1736721.1112696491]
[null,"2016-09-01",2016,2678192.5398791125,1659705.8886494925,null,"2016-09-01",2016,2678192.5398791125,1659705.8886494925]
[null,"2016-10-01",2017,3011385.9111585612,1711370.1214222605,null,"2016-10-01",2017,3011385.9111585612,1711370.1214222605]
[null,"2018-02-01",2018,2507599.0246850001,1455344.635218,null,"2018-02-01",2018,2507599.0246850001,1455344.635218]
[null,"2019-05-01",2019,4028155.3549000002,2352212.5870980001,null,"2019-05-01",2019,4028155.3549000002,2352212.5870980001]
[null,"2020-09-01",2020,2970510,1655105,null,"2020-09-01",2020,2970510,1655105]
[null,"2021-12-01",2022,3123816.654447,2473130.4735659999,null,"2021-12-01",2022,3123816.654447,2473130.4735659999]
[null,"2023-03-01",2023,2937217.0197470002,1829284.639,null,"2023-03-01",2023,2937217.0197470002,1829284.639]
[null,"2024-07-01",2024,2987232.0249999999,1797910.487,null,"2024-07-01",2024,2987232.0249999999,1797910.487]
[null,"2025-10-01",2026,2960275.489114,1596881.660408,null,"2025-10-01",2026,2960275.489114,1596881.660408]
[null,"2027-02-01",2027,2883962.2034519999,1652733.7919979999,null,"2027-02-01",2027,2883962.2034519999,1652733.7919979999]
[null,"2028-05-01",2028,3208590.0712469998,1903750.930623,null,"2028-05-01",2028,3208590.0712469998,1903750.930623]
[null,"2029-08-01",2029,3346563.4516929998,1567019.359552,null,"2029-08-01",2029,3346563.4516929998,1567019.359552]
[null,"2030-12-01",2031,3509383.2348870002,2204158.626503,null,"2030-12-01",2031,3509383.2348870002,2204158.626503]
[null,"2032-03-01",2032,3031287.7968839998,1729492.3876050001,null,"2032-03-01",2032,3031287.7968839998,1729492.3876050001]
[null,"2033-06-01",2033,4153753.549743,1792489.478712,null,"2033-06-01",2033,4153753.549743,1792489.478712]
[null,"2034-10-01",2035,{"$f":"D208/Init!G221*Init!G245","v":2931420.7707230002},{"$f":"E208/Init!H221*Init!H245","v":1605795.400287},null,"2034-10-01",2035,2931420.7707230002,1605795.400287]
[null,"2035-07-01",2035,{"$f":"D217/Init!G230*Init!G254","v":3591458.9525759998},{"$f":"E217/Init!H230*Init!H254","v":1714222.387048},null,"2035-07-01",2035,3591458.9525759998,1714222.387048]
[null,"2035-08-01",2035,{"$f":"D218/Init!G231*Init!G255","v":3341758.6920949998},{"$f":"E218/Init!H231*Init!H255","v":1563279.9804340003},null,"2035-08-01",2035,3341758.6920949998,1563279.9804340003]
[null,"2035-09-01",2035,{"$f":"D219/Init!G232*Init!G256","v":2821999.9312521601},{"$f":"E219/Init!H232*Init!H256","v":1758561.08090565},null,"2035-09-01",2035,2821999.9312521601,1758561.08090565]

{"sheet":"RT1SC","index":14,"n_rows":243,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,"RHWM Tier 1 System Capability",null,null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3005206.1166364355},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B4,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B4,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1707066.1522678721},null,null,null,null,{"$f":"+DATE(I5-1,10,1)","v":"2023-10-01"},{"$f":"+VLOOKUP($L4,$B:$G,3,FALSE)+VLOOKUP($L4,$B:$G,5,FALSE)","v":2510744.7060000002},{"$f":"+VLOOKUP($L4,$B:$G,4,FALSE)+VLOOKUP($L4,$B:$G,6,FALSE)","v":1710177.507}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3564633.7048831815},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B5,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B5,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2149235.010652422},null,{"$f":"+Init!C9","v":2024},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I5,$C$4:$C$243,0)-1,0))/VLOOKUP($I5,Init!$M:$O,3,FALSE),3)","v":7026.9989999999998},null,{"$f":"+EOMONTH(L4,0)+1","v":"2023-11-01"},3269055.8140000002,2110607.781]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3432613.0113362977},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B6,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B6,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2118518.9859713502},null,{"$f":"+I5+1","v":2025},{"$f":"ROUND(SUM(OFFSET($F$4:$G$15,MATCH($I6,$C$4:$C$243,0)-1,0))/VLOOKUP($I6,Init!$M:$O,3,FALSE),3)","v":6958.1409999999996},null,{"$f":"+EOMONTH(L5,0)+1","v":"2023-12-01"},3525730.2460000003,2279970.86]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3031081.1134259398},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B7,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B7,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1810907.1483933497},null,"T1SFCO",{"$f":"ROUND(SUM(OFFSET($F$4:$G$27,MATCH($I5,$C$4:$C$243,0)-1,0))/(VLOOKUP($I$5,Init!$M:$O,3,FALSE)+VLOOKUP($I$6,Init!$M:$O,3,FALSE)),3)","v":6992.6170000000002},null,"2024-01-01",3742186.3459999999,2287375.7889999999]
[null,"2016-02-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":17862.712},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B8,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B8,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2721704.3629461182},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B8,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B8,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1628321.3365907334},null,"RHWM Augmentation",{"$f":"+SUM(OFFSET($D$4:$E$15,MATCH($I$5,$C$4:$C$243,0)-1,0))/VLOOKUP(I5,Init!$M:$O,3,FALSE)","v":70.748000000000005},null,"2024-02-01",3312830.2520000003,1887840.862]
[null,"2016-03-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18767.917000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B9,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B9,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3144760.6459119841},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B9,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B9,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1918052.511652631},null,null,null,null,"2024-03-01",3442816.7820000001,2225369.2379999999]
[null,"2016-04-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B10,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B10,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2536630.177984138},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B10,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B10,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1543212.0599031756},null,"RT1SC",{"$f":"+J7+J8","v":7063.3649999999998},null,"2024-04-01",2685052.1290000002,1743467.6512]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4355742.6529346593},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B11,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B11,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2395353.5248035886},null,null,null,null,"2024-05-01",3685615.1060000001,2335418.02]
[null,"2016-06-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B12,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B12,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3651623.3587996154},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B12,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B12,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2091037.4247055377},null,null,null,null,"2024-06-01",3484216.2,2116113.128]
[null,"2016-07-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B13,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B13,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3232486.4555041729},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B13,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B13,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1720187.2824468426},null,null,null,null,"2024-07-01",3016663.193,1821115.831]
[null,"2016-08-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B14,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B14,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3434966.2587655196},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B14,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B14,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1736721.1112696491},null,null,null,null,"2024-08-01",3088870.3229999999,1690286.5407]
[null,"2016-09-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19311.04},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B15,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B15,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2678192.5398791125},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B15,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B15,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1659705.8886494925},null,null,null,null,"2024-09-01",2567462.3589999997,1807619.1070000001]
[null,"2016-10-01",2017,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B16,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B16,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3011385.9111585612},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B16,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B16,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1711370.1214222605},null,null,null,null,"2024-10-01",2594143.3659999999,1622541.9439999999]
[null,"2018-02-01",2018,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25123.967999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18842.975999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B32,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B32,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2507599.0246850001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B32,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B32,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1455344.635218},null,null,null,null,"Dec",3520485.7390000001,2285993.696]
[null,"2019-05-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21460.055999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B47,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B47,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4028155.3549000002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B47,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B47,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2352212.5870980001},null,null,null,null,"2024-01-01",3735691.7149999999,2298138.0290000001]
[null,"2020-09-01",2020,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22162.880000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B63,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B63,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2970510},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B63,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B63,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1655105},null,null,null,null,"2025-05-01",3371816.8480000002,2177069.1584999999]
[null,"2021-12-01",2022,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B78,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B78,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3123816.654447},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B78,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B78,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2473130.4735659999}]
[null,"2023-03-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21539.548999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B93,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B93,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2937217.0197470002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B93,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B93,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1829284.639}]
[null,"2024-07-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29431.168000000001},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23205.344000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B109,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B109,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2987232.0249999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B109,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B109,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1797910.487}]
[null,"2025-10-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32069.952000000001},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23161.632000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B124,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B124,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2960275.489114},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B124,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B124,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1596881.660408}]
[null,"2027-02-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28506.624000000003},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21379.968000000001},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B140,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B140,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2883962.2034519999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B140,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B140,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1652733.7919979999}]
[null,"2028-05-01",2028,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B155,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B155,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3208590.0712469998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B155,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B155,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1903750.930623}]
[null,"2029-08-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23198.135999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B170,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B170,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3346563.4516929998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B170,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B170,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1567019.359552}]
[null,"2030-12-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25577.431999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B186,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B186,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3509383.2348870002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B186,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B186,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2204158.626503}]
[null,"2032-03-01",2032,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23123.782999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B201,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B201,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3031287.7968839998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B201,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B201,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1729492.3876050001}]
[null,"2033-06-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22603.311999999998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B216,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B216,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":4153753.549743},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B216,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B216,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1792489.478712}]
[null,"2034-10-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B232,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B232,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2931420.7707230002},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B232,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B232,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1605795.400287}]
[null,"2035-07-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25577.431999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B241,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B241,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3591458.9525759998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B241,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B241,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1714222.387048}]
[null,"2035-08-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23198.135999999999},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B242,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B242,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":3341758.6920949998},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B242,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B242,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1563279.9804340003}]
[null,"2035-09-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28551.551999999996},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24982.607999999997},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B243,T1SFCO!$B:$E,MATCH(F$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B243,T1SFCO!$G:$J,MATCH(F$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":2821999.9312521601},{"$f":"+IF(Init!$C$14=\"Yes\",VLOOKUP($B243,T1SFCO!$B:$E,MATCH(G$3,T1SFCO!$B$3:$E$3,0),FALSE),VLOOKUP($B243,T1SFCO!$G:$J,MATCH(G$3,T1SFCO!$G$3:$J$3,0),FALSE))","v":1758561.08090565}]

{"sheet":"AART1SC","index":15,"n_rows":243,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Annual Average Tier 1 System Capability"]
["TOC",null,null,"RHWM Aug",null,"T1SFCO",null,null,null,"Seasonal Average"]
[null,null,null,"HLH","LLH","HLH","LLH",null,null,"HLH","LLH"]
[null,"2015-10-01",{"$f":"+IF(MONTH(B4)>9,YEAR(B4)+1,YEAR(B4))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C4,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B4,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3005206.1166364355},{"$f":"VLOOKUP($B4,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1707066.1522678721},null,{"$f":"+Init!C12","v":"2023-10-01"},{"$f":"+VLOOKUP($I4,$B:$G,3,FALSE)+VLOOKUP($I4,$B:$G,5,FALSE)","v":2510744.7060000002},{"$f":"+VLOOKUP($I4,$B:$G,4,FALSE)+VLOOKUP($I4,$B:$G,6,FALSE)","v":1710177.507}]
[null,"2015-11-01",{"$f":"+IF(MONTH(B5)>9,YEAR(B5)+1,YEAR(B5))","v":2016},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":23173.248},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C5,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B5,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20336.939000000002},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3564633.7048831815},{"$f":"VLOOKUP($B5,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2149235.010652422},null,{"$f":"+EOMONTH(I4,0)+1","v":"2023-11-01"},{"$f":"+VLOOKUP($I5,$B:$G,3,FALSE)+VLOOKUP($I5,$B:$G,5,FALSE)","v":3269055.8140000002},2110607.781]
[null,"2015-12-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C6,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B6,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3432613.0113362977},{"$f":"VLOOKUP($B6,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2118518.9859713502},null,{"$f":"+EOMONTH(I5,0)+1","v":"2023-12-01"},3525730.2460000003,2279970.86]
[null,"2016-01-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C7,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B7,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3031081.1134259398},{"$f":"VLOOKUP($B7,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1810907.1483933497},null,"2024-01-01",3742186.3459999999,2287375.7889999999]
[null,"2016-02-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C8,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B8,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":17862.712},{"$f":"VLOOKUP($B8,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2721704.3629461182},{"$f":"VLOOKUP($B8,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1628321.3365907334},null,"2024-02-01",3312830.2520000003,1887840.862]
[null,"2016-03-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C9,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B9,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18767.917000000001},{"$f":"VLOOKUP($B9,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3144760.6459119841},{"$f":"VLOOKUP($B9,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1918052.511652631},null,"2024-03-01",3442816.7820000001,2225369.2379999999]
[null,"2016-04-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C10,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B10,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B10,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2536630.177984138},{"$f":"VLOOKUP($B10,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1543212.0599031756},null,"2024-04-01",{"$f":"+VLOOKUP($I10,$B:$G,3,FALSE)+VLOOKUP($I10,$B:$G,5,FALSE)","v":2685052.1290000002},1743467.6512]
[null,"2016-05-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C11,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B11,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4355742.6529346593},{"$f":"VLOOKUP($B11,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2395353.5248035886},null,"2024-05-01",3685615.1060000001,2335418.02]
[null,"2016-06-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C12,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B12,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18345.488000000001},{"$f":"VLOOKUP($B12,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3651623.3587996154},{"$f":"VLOOKUP($B12,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2091037.4247055377},null,"2024-06-01",3484216.2,2116113.128]
[null,"2016-07-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C13,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B13,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":20759.368000000002},{"$f":"VLOOKUP($B13,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3232486.4555041729},{"$f":"VLOOKUP($B13,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1720187.2824468426},null,"2024-07-01",3016663.193,1821115.831]
[null,"2016-08-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":26069.904000000002},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C14,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B14,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18828.263999999999},{"$f":"VLOOKUP($B14,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3434966.2587655196},{"$f":"VLOOKUP($B14,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1736721.1112696491},null,"2024-08-01",3088870.3229999999,1690286.5407]
[null,"2016-09-01",2016,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":24138.799999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C15,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B15,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19311.04},{"$f":"VLOOKUP($B15,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2678192.5398791125},{"$f":"VLOOKUP($B15,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1659705.8886494925},null,"2024-09-01",2567462.3589999997,1807619.1070000001]
[null,"2016-10-01",2017,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25104.351999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C16,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B16,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":19793.815999999999},{"$f":"VLOOKUP($B16,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3011385.9111585612},{"$f":"VLOOKUP($B16,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1711370.1214222605},null,"2024-10-01",2594143.3659999999,1622541.9439999999]
[null,"2018-02-01",2018,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":25123.967999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C32,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B32,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":18842.975999999999},{"$f":"VLOOKUP($B32,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2507599.0246850001},{"$f":"VLOOKUP($B32,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1455344.635218}]
[null,"2019-05-01",2019,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27217.631999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C47,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B47,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21460.055999999997},{"$f":"VLOOKUP($B47,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4028155.3549000002},{"$f":"VLOOKUP($B47,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2352212.5870980001}]
[null,"2020-09-01",2020,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":27703.599999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C63,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B63,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22162.880000000001},{"$f":"VLOOKUP($B63,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2970510},{"$f":"VLOOKUP($B63,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1655105}]
[null,"2021-12-01",2022,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28811.743999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C78,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B78,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22716.952000000001},{"$f":"VLOOKUP($B78,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3123816.654447},{"$f":"VLOOKUP($B78,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2473130.4735659999}]
[null,"2023-03-01",2023,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29919.887999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C93,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B93,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21539.548999999999},{"$f":"VLOOKUP($B93,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2937217.0197470002},{"$f":"VLOOKUP($B93,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1829284.639}]
[null,"2024-07-01",2024,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29431.168000000001},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C109,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B109,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23205.344000000001},{"$f":"VLOOKUP($B109,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2987232.0249999999},{"$f":"VLOOKUP($B109,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1797910.487}]
[null,"2025-10-01",2026,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32069.952000000001},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C124,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B124,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23161.632000000001},{"$f":"VLOOKUP($B124,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2960275.489114},{"$f":"VLOOKUP($B124,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1596881.660408}]
[null,"2027-02-01",2027,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28506.624000000003},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C140,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B140,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":21379.968000000001},{"$f":"VLOOKUP($B140,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2883962.2034519999},{"$f":"VLOOKUP($B140,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1652733.7919979999}]
[null,"2028-05-01",2028,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C155,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B155,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"VLOOKUP($B155,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3208590.0712469998},{"$f":"VLOOKUP($B155,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1903750.930623}]
[null,"2029-08-01",2029,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C170,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B170,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23198.135999999999},{"$f":"VLOOKUP($B170,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3346563.4516929998},{"$f":"VLOOKUP($B170,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1567019.359552}]
[null,"2030-12-01",2031,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C186,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B186,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25577.431999999997},{"$f":"VLOOKUP($B186,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3509383.2348870002},{"$f":"VLOOKUP($B186,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2204158.626503}]
[null,"2032-03-01",2032,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C201,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B201,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23123.782999999999},{"$f":"VLOOKUP($B201,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3031287.7968839998},{"$f":"VLOOKUP($B201,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1729492.3876050001}]
[null,"2033-06-01",2033,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C216,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B216,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":22603.311999999998},{"$f":"VLOOKUP($B216,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":4153753.549743},{"$f":"VLOOKUP($B216,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1792489.478712}]
[null,"2034-10-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":30930.847999999998},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C232,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B232,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24387.784},{"$f":"VLOOKUP($B232,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2931420.7707230002},{"$f":"VLOOKUP($B232,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1605795.400287}]
[null,"2035-07-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":29741.199999999997},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C241,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B241,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":25577.431999999997},{"$f":"VLOOKUP($B241,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3591458.9525759998},{"$f":"VLOOKUP($B241,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1714222.387048}]
[null,"2035-08-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":32120.495999999999},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C242,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B242,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":23198.135999999999},{"$f":"VLOOKUP($B242,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":3341758.6920949998},{"$f":"VLOOKUP($B242,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1563279.9804340003}]
[null,"2035-09-01",2035,{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE))","v":28551.551999999996},{"$f":"IF(ISNA(SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243-1,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),SUM(OFFSET(Init!$Q$5:$Q$153,0,MATCH(\"RHWM Aug \"&$C243,Init!$Q$4:$GE$4,0)-1))*VLOOKUP($B243,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE))","v":24982.607999999997},{"$f":"VLOOKUP($B243,RT1SC!$B:$G,IF(F$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":2821999.9312521601},{"$f":"VLOOKUP($B243,RT1SC!$B:$G,IF(G$3=\"HLH\",MATCH($F$2,RT1SC!$B$2:$G$2,0),MATCH($F$2,RT1SC!$B$2:$G$2,0)+1),FALSE)","v":1758561.08090565}]

{"sheet":"TOCA","index":16,"n_rows":138,"n_cols":61,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM",{"$f":"\"CHWM \"&Init!$C$9","v":"CHWM 2024"},{"$f":"\"TRL \"&Init!$C$9","v":"TRL 2024"},{"$f":"\"TRL \"&Init!$C$9+1","v":"TRL 2025"},{"$f":"\"NLSL \"&Init!$C$9","v":"NLSL 2024"},{"$f":"\"NLSL \"&Init!$C$9+1","v":"NLSL 2025"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9","v":"Existing/Other Resource aMW 2024"},{"$f":"\"Existing/Other Resource aMW \"&Init!$C$9+1","v":"Existing/Other Resource aMW 2025"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9","v":"Existing/Other Resource MWh 2024"},{"$f":"\"Existing/Other Resource MWh \"&Init!$C$9+1","v":"Existing/Other Resource MWh 2025"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9","v":"TRL - NLSL - Existing Resource 2024"},{"$f":"\"TRL - NLSL - Existing Resource \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource 2025"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9","v":"TRL - NLSL - Existing Resource MWh 2024"},{"$f":"\"TRL - NLSL - Existing Resource MWh \"&Init!$C$9+1","v":"TRL - NLSL - Existing Resource MWh 2025"},{"$f":"\"RHWM \"&Init!$C$9","v":"RHWM 2024"},{"$f":"\"RHWM MWh \"&Init!$C$9","v":"RHWM MWh 2024"},{"$f":"\"RHWM MWh \"&Init!$C$9+1","v":"RHWM MWh 2025"},{"$f":"\"Above RHWM \"&Init!$C$9","v":"Above RHWM 2024"},{"$f":"\"Above RHWM \"&Init!$C$9+1","v":"Above RHWM 2025"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9","v":"Above RHWM Not Served with LS 2024"},{"$f":"\"Above RHWM Not Served with LS \"&Init!$C$9+1","v":"Above RHWM Not Served with LS 2025"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9","v":"Above RHWM Load Served at the LS rate 2024"},{"$f":"\"Above RHWM Load Served at the LS rate \"&Init!$C$9+1","v":"Above RHWM Load Served at the LS rate 2025"},{"$f":"\"Total Vintage \"&Init!$C$9","v":"Total Vintage 2024"},{"$f":"\"Total Vintage \"&Init!$C$9+1","v":"Total Vintage 2025"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9","v":"Remaining Above RHWM 2024"},{"$f":"\"Remaining Above RHWM \"&Init!$C$9+1","v":"Remaining Above RHWM 2025"},{"$f":"\"TOCA \"&Init!$C$9","v":"TOCA 2024"},{"$f":"\"TOCA \"&Init!$C$9+1","v":"TOCA 2025"},{"$f":"\"Slice% \"&Init!$C$9","v":"Slice% 2024"},{"$f":"\"Non-slice TOCA \"&Init!$C$9","v":"Non-slice TOCA 2024"},{"$f":"\"Non-slice TOCA \"&Init!$C$9+1","v":"Non-slice TOCA 2025"},"Avg Non-Slice\nTOCA",{"$f":"\"T1 Percentage \"&Init!$C$9","v":"T1 Percentage 2024"},{"$f":"\"T1 Percentage \"&Init!$C$9+1","v":"T1 Percentage 2025"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9","v":"LDD adjTRL/RHWM 2024"},{"$f":"\"LDD adjTRL/RHWM \"&Init!$C$9+1","v":"LDD adjTRL/RHWM 2025"},{"$f":"\"Applicable LDD \"&Init!$C$9","v":"Applicable LDD 2024"},{"$f":"\"Applicable LDD \"&Init!$C$9+1","v":"Applicable LDD 2025"},{"$f":"\"Election \"&Init!$C$9","v":"Election 2024"},{"$f":"\"Election \"&Init!$C$9+1","v":"Election 2025"},{"$f":"\"Amount \"&Init!$C$9","v":"Amount 2024"},{"$f":"\"Amount \"&Init!$C$9+1","v":"Amount 2025"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9","v":"Tier 2 Amounts 2024"},{"$f":"\"Tier 2 Amounts \"&Init!$C$9+1","v":"Tier 2 Amounts 2025"},{"$f":"\"New Resource aMW \"&Init!$C$9","v":"New Resource aMW 2024"},{"$f":"\"New Resource aMW \"&Init!$C$9+1","v":"New Resource aMW 2025"},{"$f":"\"Remarketing \"&Init!$C$9","v":"Remarketing 2024"},{"$f":"\"Remarketing \"&Init!$C$9+1","v":"Remarketing 2025"},{"$f":"\"T2 Remarketing \"&Init!$C$9","v":"T2 Remarketing 2024"},{"$f":"\"T2 Remarketing \"&Init!$C$9+1","v":"T2 Remarketing 2025"},{"$f":"\"NR Remarketing \"&Init!$C$9","v":"NR Remarketing 2024"},{"$f":"\"NR Remarketing \"&Init!$C$9+1","v":"NR Remarketing 2025"},{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2024"},{"$f":"\"Forecast Net Requirement \"&Init!C9+1","v":"Forecast Net Requirement 2025"},"Rounddown"]
[null,10005,"Alder Mutual",{"$f":"+IF(E4=0,1,0)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":0.55600000000000005},{"$f":"+$F4+VLOOKUP($B4,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":0.55600000000000005},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.68},{"$f":"ROUND(VLOOKUP($B4,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.68899999999999995},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B4,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$ABV,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$ABV$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$ABV,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$ABV$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B4,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L4*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M4*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(P3:P$4,$E3:$E$4),ROUND(H4-L4-J4,3))),0)","v":0.68},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S5=0),ROUND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B4=10298,SUMPRODUCT(Q3:Q$4,$E3:$E$4),ROUND(I4-M4-K4,3))),0)","v":0.68899999999999995},{"$f":"+P4*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5973.1200000000008},{"$f":"+Q4*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":6035.6399999999994},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT($E3:$E$4,T3:T$4),ROUND(RT1SC!$J$10*(G4/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.54800000000000004},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":4813.6320000000005},{"$f":"+T4*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4800.4800000000005},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT(W3:W$4,$E3:$E$4),ROUND(MAX(P4-$T4,0),3)))","v":0.13200000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B4=10298,SUMPRODUCT(X3:X$4,$E3:$E$4),ROUND(MAX(Q4-$T4,0),3)))","v":0.14099999999999999},{"$f":"IF($E4=1,W4,IF(AND((AC4+AY4)=0,W4<1),0,IF(AND((AC4+AY4)>0,W4<1),MIN(AC4+AY4,W4),IF(W4<1,0,W4))))","v":0},{"$f":"IF($E4=1,X4,IF(AND((AD4+AZ4)=0,X4<1),0,IF(AND((AD4+AZ4)>0,X4<1),MIN(AD4+AZ4,X4),IF(X4<1,0,X4))))","v":0},{"$f":"+IF(AND(W4<1,Y4=0),W4,0)","v":0.13200000000000001},{"$f":"+IF(AND(X4<1,Z4=0),X4,0)","v":0.14099999999999999},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"MAX(Y4-AC4,0)","v":0},{"$f":"MAX(Z4-AD4,0)","v":0},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT($E3:$E$4,AG3:AG$4),7),ROUND(MIN(P4,$T4)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.7600000000000002E-5},{"$f":"IF($B4=10298,ROUND(SUMPRODUCT($E3:$E$4,AH3:AH$4),7),ROUND(MIN(Q4,$T4)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.7600000000000002E-5},{"$f":"ROUND(VLOOKUP($B4,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG4-$AI4","v":7.7600000000000002E-5},{"$f":"+AH4-$AI4","v":7.7600000000000002E-5},{"$f":"+AVERAGE(AJ4:AK4)","v":7.7600000000000002E-5},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG4*RT1SC!$J$10+L4)/(H4-J4))))","v":0.80605459411764702},{"$f":"+IF($B4=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B4,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH4*RT1SC!$J$10+M4)/(I4-K4))))","v":0.79552557910014521},{"$f":"MAX(P4/$T4,1)","v":1.2408759124087592},{"$f":"MAX(Q4/$T4,1)","v":1.2572992700729926},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO4","v":1.8613138686131386E-2},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP4","v":1.8859489051094889E-2},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"IF($E4=1,0,ROUND(AC4+IF(AS4=1,MAX(0,Y4-AC4),IF(AS4=4,0,IF(AS4=2,MIN(AU4,MAX(Y4-AC4,0)),IF(AND(AS4=3,$BI4=0),MAX((Y4-AC4-AU4),0),IF(AND(AS4=3,$BI4=1),MAX(MAX(TRUNC(Y4-AC4-AY4),0)-TRUNC((AU4-AY4)),0)+MAX(MAX(Y4-AC4-AY4,0)-MAX(TRUNC(Y4-AC4-AY4),0),0)))))),3))","v":0},{"$f":"IF($E4=1,0,ROUND(AD4+IF(AT4=1,MAX(0,Z4-AD4),IF(AT4=4,0,IF(AT4=2,MIN(AV4,MAX(Z4-AD4,0)),IF(AND(AT4=3,$BI4=0),MAX((Z4-AD4-AV4),0),IF(AND(AT4=3,$BI4=1),MAX(MAX(TRUNC(Z4-AD4-AZ4),0)-TRUNC((AV4-AZ4)),0)+MAX(MAX(Z4-AD4-AZ4,0)-MAX(TRUNC(Z4-AD4-AZ4),0),0)))))),3))","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B4,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(W4-AW4-AY4,0)","v":0},{"$f":"MIN(X4-AX4-AZ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,BA4-BE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,BB4-BF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BA4+AW4,0),0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$S,3,FALSE)=0,MIN(BB4+AX4,0),0)","v":0},{"$f":"ROUND(AG4*RT1SC!$J$10+AW4+AA4+BC4,3)","v":0.68},{"$f":"ROUND(AH4*RT1SC!$J$10+AX4+AB4+BD4,3)","v":0.68899999999999995},{"$f":"+VLOOKUP($B4,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(E5=0,1,0)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":0.58199999999999996},{"$f":"+$F5+VLOOKUP($B5,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":0.58199999999999996},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.58199999999999996},{"$f":"ROUND(VLOOKUP($B5,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.58299999999999996},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B5,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B5,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L5*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M5*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(P4:P$4,$E4:$E$4),ROUND(H5-L5-J5,3))),0)","v":0.58199999999999996},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S6=0),ROUND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B5=10298,SUMPRODUCT(Q4:Q$4,$E4:$E$4),ROUND(I5-M5-K5,3))),0)","v":0.58299999999999996},{"$f":"+P5*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5112.2879999999996},{"$f":"+Q5*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":5107.08},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT($E4:$E$4,T4:T$4),ROUND(RT1SC!$J$10*(G5/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.57299999999999995},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":5033.232},{"$f":"+T5*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":5019.4799999999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT(W4:W$4,$E4:$E$4),ROUND(MAX(P5-$T5,0),3)))","v":8.9999999999999993E-3},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B5=10298,SUMPRODUCT(X4:X$4,$E4:$E$4),ROUND(MAX(Q5-$T5,0),3)))","v":0.01},0,{"$f":"IF($E5=1,X5,IF(AND((AD5+AZ5)=0,X5<1),0,IF(AND((AD5+AZ5)>0,X5<1),MIN(AD5+AZ5,X5),IF(X5<1,0,X5))))","v":0},{"$f":"+IF(AND(W5<1,Y5=0),W5,0)","v":8.9999999999999993E-3},{"$f":"+IF(AND(X5<1,Z5=0),X5,0)","v":0.01},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"MAX(Y5-AC5,0)","v":0},{"$f":"MAX(Z5-AD5,0)","v":0},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E4:$E$4,AG4:AG$4),7),ROUND(MIN(P5,$T5)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.1100000000000006E-5},{"$f":"IF($B5=10298,ROUND(SUMPRODUCT($E4:$E$4,AH4:AH$4),7),ROUND(MIN(Q5,$T5)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.1100000000000006E-5},{"$f":"ROUND(VLOOKUP($B5,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG5-$AI5","v":8.1100000000000006E-5},8.1100000000000006E-5,{"$f":"+AVERAGE(AJ5:AK5)","v":8.1100000000000006E-5},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG5*RT1SC!$J$10+L5)/(H5-J5))))","v":0.98425928092783521},{"$f":"+IF($B5=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B5,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH5*RT1SC!$J$10+M5)/(I5-K5))))","v":0.98257101457976004},{"$f":"MAX(P5/$T5,1)","v":1.0157068062827226},1.0174520069808028,{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP5","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"IF($E5=1,0,ROUND(AC5+IF(AS5=1,MAX(0,Y5-AC5),IF(AS5=4,0,IF(AS5=2,MIN(AU5,MAX(Y5-AC5,0)),IF(AND(AS5=3,$BI5=0),MAX((Y5-AC5-AU5),0),IF(AND(AS5=3,$BI5=1),MAX(MAX(TRUNC(Y5-AC5-AY5),0)-TRUNC((AU5-AY5)),0)+MAX(MAX(Y5-AC5-AY5,0)-MAX(TRUNC(Y5-AC5-AY5),0),0)))))),3))","v":0},{"$f":"IF($E5=1,0,ROUND(AD5+IF(AT5=1,MAX(0,Z5-AD5),IF(AT5=4,0,IF(AT5=2,MIN(AV5,MAX(Z5-AD5,0)),IF(AND(AT5=3,$BI5=0),MAX((Z5-AD5-AV5),0),IF(AND(AT5=3,$BI5=1),MAX(MAX(TRUNC(Z5-AD5-AZ5),0)-TRUNC((AV5-AZ5)),0)+MAX(MAX(Z5-AD5-AZ5,0)-MAX(TRUNC(Z5-AD5-AZ5),0),0)))))),3))","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B5,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"MIN(W5-AW5-AY5,0)","v":0},0,{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,BA5-BE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,BB5-BF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BA5+AW5,0),0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$S,3,FALSE)=0,MIN(BB5+AX5,0),0)","v":0},{"$f":"ROUND(AG5*RT1SC!$J$10+AW5+AA5+BC5,3)","v":0.58199999999999996},{"$f":"ROUND(AH5*RT1SC!$J$10+AX5+AB5+BD5,3)","v":0.58299999999999996},{"$f":"+VLOOKUP($B5,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",1,{"$f":"+VLOOKUP($B6,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":203.92},{"$f":"+$F6+VLOOKUP($B6,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":203.92},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":206.05099999999999},{"$f":"ROUND(VLOOKUP($B6,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":206.886},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B6,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91800000000000004},{"$f":"ROUND((VLOOKUP($B6,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B6,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0.91900000000000004},{"$f":"+L6*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":8063.7120000000004},{"$f":"+M6*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":8050.4400000000005},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(P$4:P5,$E$4:$E5),ROUND(H6-L6-J6,3))),0)","v":211.167},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S7=0),ROUND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B6=10298,SUMPRODUCT(Q$4:Q5,$E$4:$E5),ROUND(I6-M6-K6,3))),0)","v":212.387},{"$f":"+P6*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1854890.9280000001},{"$f":"+Q6*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1860510.12},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT($E$4:$E5,T$4:T5),ROUND(RT1SC!$J$10*(G6/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":200.923},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":1764907.632},{"$f":"+T6*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":1760085.48},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT(W$4:W5,$E$4:$E5),ROUND(MAX(P6-$T6,0),3)))","v":10.244},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B6=10298,SUMPRODUCT(X$4:X5,$E$4:$E5),ROUND(MAX(Q6-$T6,0),3)))","v":11.464},10.244,11.464,0,0,{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"MAX(Y6-AC6,0)","v":10.244},11.464,{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AG$4:AG5),7),ROUND(MIN(P6,$T6)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.84458E-2},{"$f":"IF($B6=10298,ROUND(SUMPRODUCT($E$4:$E5,AH$4:AH5),7),ROUND(MIN(Q6,$T6)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.84458E-2},{"$f":"ROUND(VLOOKUP($B6,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG6-$AI6","v":2.84458E-2},2.84458E-2,2.84458E-2,{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG6*RT1SC!$J$10+L6)/(H6-J6))))","v":0.95169893258363381},{"$f":"+IF($B6=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B6,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH6*RT1SC!$J$10+M6)/(I6-K6))))","v":0.94625593333989666},1.0509847055837311,1.0570566834060808,{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO6","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP6","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},10.244,11.464,{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B6,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,BA6-BE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,BB6-BF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BA6+AW6,0),0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$S,3,FALSE)=0,MIN(BB6+AX6,0),0)","v":0},{"$f":"ROUND(AG6*RT1SC!$J$10+AW6+AA6+BC6,3)","v":211.167},{"$f":"ROUND(AH6*RT1SC!$J$10+AX6+AB6+BD6,3)","v":212.387},{"$f":"+VLOOKUP($B6,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",1,{"$f":"+VLOOKUP($B7,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":60.548999999999999},{"$f":"+$F7+VLOOKUP($B7,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":60.548999999999999},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":64.323999999999998},{"$f":"ROUND(VLOOKUP($B7,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":64.537000000000006},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B7,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B7,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L7*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M7*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(P$4:P6,$E$4:$E6),ROUND(H7-L7-J7,3))),0)","v":64.823999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S8=0),ROUND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B7=10298,SUMPRODUCT(Q$4:Q6,$E$4:$E6),ROUND(I7-M7-K7,3))),0)","v":65.037000000000006},{"$f":"+P7*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":569414.01599999995},{"$f":"+Q7*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":569724.12000000011},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT($E$4:$E6,T$4:T6),ROUND(RT1SC!$J$10*(G7/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":59.658999999999999},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":524044.65600000002},{"$f":"+T7*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":522612.83999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT(W$4:W6,$E$4:$E6),ROUND(MAX(P7-$T7,0),3)))","v":5.165},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B7=10298,SUMPRODUCT(X$4:X6,$E$4:$E6),ROUND(MAX(Q7-$T7,0),3)))","v":5.3780000000000001},5.165,5.3780000000000001,0,0,{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},5.165,5.3780000000000001,{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AG$4:AG6),7),ROUND(MIN(P7,$T7)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4463000000000003E-3},{"$f":"IF($B7=10298,ROUND(SUMPRODUCT($E$4:$E6,AH$4:AH6),7),ROUND(MIN(Q7,$T7)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4463000000000003E-3},{"$f":"ROUND(VLOOKUP($B7,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.4463000000000003E-3,8.4463000000000003E-3,8.4463000000000003E-3,{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG7*RT1SC!$J$10+L7)/(H7-J7))))","v":0.92032734480285083},{"$f":"+IF($B7=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B7,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH7*RT1SC!$J$10+M7)/(I7-K7))))","v":0.91731321862170756},1.0865753700196115,1.090145661174341,{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO7","v":5.9761645351078641E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP7","v":5.9958011364588761E-2},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},5.165,5.3780000000000001,{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B7,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,BA7-BE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,BB7-BF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BA7+AW7,0),0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$S,3,FALSE)=0,MIN(BB7+AX7,0),0)","v":0},{"$f":"ROUND(AG7*RT1SC!$J$10+AW7+AA7+BC7,3)","v":64.823999999999998},{"$f":"ROUND(AH7*RT1SC!$J$10+AX7+AB7+BD7,3)","v":65.037000000000006},{"$f":"+VLOOKUP($B7,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10027,"Big Bend Elec Coop",1,{"$f":"+VLOOKUP($B8,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":62.106999999999999},{"$f":"+$F8+VLOOKUP($B8,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":62.106999999999999},{"$f":"ROUND(VLOOKUP($B8,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":67.790999999999997},{"$f":"ROUND(VLOOKUP($B8,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":68.215999999999994},{"$f":"ROUND(VLOOKUP($B8,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B8,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B8,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B8,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L8*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M8*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S9=0),ROUND(VLOOKUP($B8,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B8=10298,SUMPRODUCT(P$4:P7,$E$4:$E7),ROUND(H8-L8-J8,3))),0)","v":67.790999999999997},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S9=0),ROUND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B8=10298,SUMPRODUCT(Q$4:Q7,$E$4:$E7),ROUND(I8-M8-K8,3))),0)","v":68.215999999999994},{"$f":"+P8*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":595476.14399999997},{"$f":"+Q8*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":597572.15999999992},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B8=10298,SUMPRODUCT($E$4:$E7,T$4:T7),ROUND(RT1SC!$J$10*(G8/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":61.194000000000003},{"$f":"+T8*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":537528.09600000002},{"$f":"+T8*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":536059.44000000006},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B8=10298,SUMPRODUCT(W$4:W7,$E$4:$E7),ROUND(MAX(P8-$T8,0),3)))","v":6.5970000000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B8=10298,SUMPRODUCT(X$4:X7,$E$4:$E7),ROUND(MAX(Q8-$T8,0),3)))","v":7.0220000000000002},6.5970000000000004,7.0220000000000002,0,0,{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},6.5970000000000004,7.0220000000000002,{"$f":"IF($B8=10298,ROUND(SUMPRODUCT($E$4:$E7,AG$4:AG7),7),ROUND(MIN(P8,$T8)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.6636000000000005E-3},{"$f":"IF($B8=10298,ROUND(SUMPRODUCT($E$4:$E7,AH$4:AH7),7),ROUND(MIN(Q8,$T8)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.6636000000000005E-3},{"$f":"ROUND(VLOOKUP($B8,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.6636000000000005E-3,8.6636000000000005E-3,8.6636000000000005E-3,{"$f":"+IF($B8=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG8*RT1SC!$J$10+L8)/(H8-J8))))","v":0.90268869044563449},{"$f":"+IF($B8=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B8,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH8*RT1SC!$J$10+M8)/(I8-K8))))","v":0.89706475041046096},1.1078046867339935,1.114749812073079,{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO8","v":7.7546328071379553E-2},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP8","v":7.8032486845115531E-2},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":27},{"$f":"+VLOOKUP($B8,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0.59699999999999998,7.0220000000000002,{"$f":"ROUND((VLOOKUP($B8,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B8,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,BA8-BE8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,BB8-BF8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,MIN(BA8+AW8,0),0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$S,3,FALSE)=0,MIN(BB8+AX8,0),0)","v":0},{"$f":"ROUND(AG8*RT1SC!$J$10+AW8+AA8+BC8,3)","v":61.790999999999997},{"$f":"ROUND(AH8*RT1SC!$J$10+AX8+AB8+BD8,3)","v":68.215999999999994},{"$f":"+VLOOKUP($B8,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10029,"Blachly Lane Elec Coop",0,{"$f":"+VLOOKUP($B9,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":17.879000000000001},{"$f":"+$F9+VLOOKUP($B9,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":17.879000000000001},{"$f":"ROUND(VLOOKUP($B9,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":21.678999999999998},{"$f":"ROUND(VLOOKUP($B9,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":21.673999999999999},{"$f":"ROUND(VLOOKUP($B9,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B9,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B9,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B9,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L9*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M9*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S10=0),ROUND(VLOOKUP($B9,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B9=10298,SUMPRODUCT(P$4:P8,$E$4:$E8),ROUND(H9-L9-J9,3))),0)","v":21.678999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S10=0),ROUND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B9=10298,SUMPRODUCT(Q$4:Q8,$E$4:$E8),ROUND(I9-M9-K9,3))),0)","v":21.673999999999999},{"$f":"+P9*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":190428.33599999998},{"$f":"+Q9*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":189864.24},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B9=10298,SUMPRODUCT($E$4:$E8,T$4:T8),ROUND(RT1SC!$J$10*(G9/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":17.616},{"$f":"+T9*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":154738.94399999999},{"$f":"+T9*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":154316.16},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B9=10298,SUMPRODUCT(W$4:W8,$E$4:$E8),ROUND(MAX(P9-$T9,0),3)))","v":4.0629999999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B9=10298,SUMPRODUCT(X$4:X8,$E$4:$E8),ROUND(MAX(Q9-$T9,0),3)))","v":4.0579999999999998},4.0629999999999997,4.0579999999999998,0,0,{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},4.0629999999999997,4.0579999999999998,{"$f":"IF($B9=10298,ROUND(SUMPRODUCT($E$4:$E8,AG$4:AG8),7),ROUND(MIN(P9,$T9)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4940000000000001E-3},{"$f":"IF($B9=10298,ROUND(SUMPRODUCT($E$4:$E8,AH$4:AH8),7),ROUND(MIN(Q9,$T9)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.4940000000000001E-3},{"$f":"ROUND(VLOOKUP($B9,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.4940000000000001E-3,2.4940000000000001E-3,2.4940000000000001E-3,{"$f":"+IF($B9=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG9*RT1SC!$J$10+L9)/(H9-J9))))","v":0.81258509663729894},{"$f":"+IF($B9=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B9,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH9*RT1SC!$J$10+M9)/(I9-K9))))","v":0.81277255282827354},1.2306425976385105,1.2303587647593097,{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO9","v":7.9991768846503178E-2},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP9","v":7.9973319709355131E-2},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B9,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B9,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,BA9-BE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,BB9-BF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,MIN(BA9+AW9,0),0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$S,3,FALSE)=0,MIN(BB9+AX9,0),0)","v":0},{"$f":"ROUND(AG9*RT1SC!$J$10+AW9+AA9+BC9,3)","v":17.616},{"$f":"ROUND(AH9*RT1SC!$J$10+AX9+AB9+BD9,3)","v":17.616},{"$f":"+VLOOKUP($B9,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10044,"Canby, City of",1,{"$f":"+VLOOKUP($B10,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":20.611999999999998},{"$f":"+$F10+VLOOKUP($B10,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":20.611999999999998},{"$f":"ROUND(VLOOKUP($B10,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":23.850999999999999},{"$f":"ROUND(VLOOKUP($B10,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":24.05},{"$f":"ROUND(VLOOKUP($B10,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B10,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B10,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B10,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L10*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M10*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S11=0),ROUND(VLOOKUP($B10,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B10=10298,SUMPRODUCT(P$4:P9,$E$4:$E9),ROUND(H10-L10-J10,3))),0)","v":23.850999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S11=0),ROUND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B10=10298,SUMPRODUCT(Q$4:Q9,$E$4:$E9),ROUND(I10-M10-K10,3))),0)","v":24.05},{"$f":"+P10*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":209507.18399999998},{"$f":"+Q10*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":210678},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B10=10298,SUMPRODUCT($E$4:$E9,T$4:T9),ROUND(RT1SC!$J$10*(G10/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":20.309000000000001},{"$f":"+T10*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":178394.25600000002},{"$f":"+T10*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":177906.84},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B10=10298,SUMPRODUCT(W$4:W9,$E$4:$E9),ROUND(MAX(P10-$T10,0),3)))","v":3.5419999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B10=10298,SUMPRODUCT(X$4:X9,$E$4:$E9),ROUND(MAX(Q10-$T10,0),3)))","v":3.7410000000000001},3.5419999999999998,3.7410000000000001,0,0,{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},3.5419999999999998,3.7410000000000001,{"$f":"IF($B10=10298,ROUND(SUMPRODUCT($E$4:$E9,AG$4:AG9),7),ROUND(MIN(P10,$T10)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8752999999999999E-3},{"$f":"IF($B10=10298,ROUND(SUMPRODUCT($E$4:$E9,AH$4:AH9),7),ROUND(MIN(Q10,$T10)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8752999999999999E-3},{"$f":"ROUND(VLOOKUP($B10,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.8752999999999999E-3,2.8752999999999999E-3,2.8752999999999999E-3,{"$f":"+IF($B10=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG10*RT1SC!$J$10+L10)/(H10-J10))))","v":0.85150699696029508},{"$f":"+IF($B10=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B10,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH10*RT1SC!$J$10+M10)/(I10-K10))))","v":0.84446126338877325},1.1744054360135898,1.1842040474666404,{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO10","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP10","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},3.5419999999999998,3.7410000000000001,{"$f":"ROUND((VLOOKUP($B10,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B10,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,BA10-BE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,BB10-BF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,MIN(BA10+AW10,0),0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$S,3,FALSE)=0,MIN(BB10+AX10,0),0)","v":0},{"$f":"ROUND(AG10*RT1SC!$J$10+AW10+AA10+BC10,3)","v":23.850999999999999},{"$f":"ROUND(AH10*RT1SC!$J$10+AX10+AB10+BD10,3)","v":24.05},{"$f":"+VLOOKUP($B10,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",0,{"$f":"+VLOOKUP($B11,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":83.072000000000003},{"$f":"+$F11+VLOOKUP($B11,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":83.072000000000003},{"$f":"ROUND(VLOOKUP($B11,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":96.873000000000005},{"$f":"ROUND(VLOOKUP($B11,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":98.18},{"$f":"ROUND(VLOOKUP($B11,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B11,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B11,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B11,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L11*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M11*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S12=0),ROUND(VLOOKUP($B11,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B11=10298,SUMPRODUCT(P$4:P10,$E$4:$E10),ROUND(H11-L11-J11,3))),0)","v":98.879000000000005},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S12=0),ROUND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B11=10298,SUMPRODUCT(Q$4:Q10,$E$4:$E10),ROUND(I11-M11-K11,3))),0)","v":100.60599999999999},{"$f":"+P11*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":868553.13600000006},{"$f":"+Q11*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":881308.55999999994},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B11=10298,SUMPRODUCT($E$4:$E10,T$4:T10),ROUND(RT1SC!$J$10*(G11/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":81.850999999999999},{"$f":"+T11*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":718979.18400000001},{"$f":"+T11*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":717014.76},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B11=10298,SUMPRODUCT(W$4:W10,$E$4:$E10),ROUND(MAX(P11-$T11,0),3)))","v":17.027999999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B11=10298,SUMPRODUCT(X$4:X10,$E$4:$E10),ROUND(MAX(Q11-$T11,0),3)))","v":18.754999999999999},17.027999999999999,18.754999999999999,0,0,{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},17.027999999999999,18.754999999999999,{"$f":"IF($B11=10298,ROUND(SUMPRODUCT($E$4:$E10,AG$4:AG10),7),ROUND(MIN(P11,$T11)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.15881E-2},{"$f":"IF($B11=10298,ROUND(SUMPRODUCT($E$4:$E10,AH$4:AH10),7),ROUND(MIN(Q11,$T11)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.15881E-2},{"$f":"ROUND(VLOOKUP($B11,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.15881E-2,1.15881E-2,1.15881E-2,{"$f":"+IF($B11=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG11*RT1SC!$J$10+L11)/(H11-J11))))","v":0.82778931781773679},{"$f":"+IF($B11=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B11,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH11*RT1SC!$J$10+M11)/(I11-K11))))","v":0.81357950774804688},1.2080365542265825,1.2291358688348339,{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO11","v":7.8522376024727863E-2},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP11","v":7.989383147426421E-2},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B11,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B11,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,BA11-BE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,BB11-BF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,MIN(BA11+AW11,0),0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$S,3,FALSE)=0,MIN(BB11+AX11,0),0)","v":0},{"$f":"ROUND(AG11*RT1SC!$J$10+AW11+AA11+BC11,3)","v":81.850999999999999},{"$f":"ROUND(AH11*RT1SC!$J$10+AX11+AB11+BD11,3)","v":81.850999999999999},{"$f":"+VLOOKUP($B11,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10047,"Central Lincoln PUD",1,{"$f":"+VLOOKUP($B12,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":159.01},{"$f":"+$F12+VLOOKUP($B12,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":159.01},{"$f":"ROUND(VLOOKUP($B12,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":152.31299999999999},{"$f":"ROUND(VLOOKUP($B12,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":152.465},{"$f":"ROUND(VLOOKUP($B12,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B12,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B12,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B12,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L12*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M12*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S13=0),ROUND(VLOOKUP($B12,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B12=10298,SUMPRODUCT(P$4:P11,$E$4:$E11),ROUND(H12-L12-J12,3))),0)","v":152.31299999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S13=0),ROUND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B12=10298,SUMPRODUCT(Q$4:Q11,$E$4:$E11),ROUND(I12-M12-K12,3))),0)","v":152.465},{"$f":"+P12*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":1337917.392},{"$f":"+Q12*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":1335593.4000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B12=10298,SUMPRODUCT($E$4:$E11,T$4:T11),ROUND(RT1SC!$J$10*(G12/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":156.673},{"$f":"+T12*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":1376215.632},{"$f":"+T12*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":1372455.48},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B12=10298,SUMPRODUCT(W$4:W11,$E$4:$E11),ROUND(MAX(P12-$T12,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B12=10298,SUMPRODUCT(X$4:X11,$E$4:$E11),ROUND(MAX(Q12-$T12,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B12=10298,ROUND(SUMPRODUCT($E$4:$E11,AG$4:AG11),7),ROUND(MIN(P12,$T12)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.1563800000000001E-2},{"$f":"IF($B12=10298,ROUND(SUMPRODUCT($E$4:$E11,AH$4:AH11),7),ROUND(MIN(Q12,$T12)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.1585300000000002E-2},{"$f":"ROUND(VLOOKUP($B12,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.1563800000000001E-2,2.1585300000000002E-2,2.1574550000000001E-2,{"$f":"+IF($B12=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG12*RT1SC!$J$10+L12)/(H12-J12))))","v":0.99999993557345734},{"$f":"+IF($B12=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B12,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH12*RT1SC!$J$10+M12)/(I12-K12))))","v":0.99999903279113245},1,1,{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO12","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP12","v":0},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":10},{"$f":"+VLOOKUP($B12,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B12,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B12,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,BA12-BE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,BB12-BF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,MIN(BA12+AW12,0),0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$S,3,FALSE)=0,MIN(BB12+AX12,0),0)","v":0},{"$f":"ROUND(AG12*RT1SC!$J$10+AW12+AA12+BC12,3)","v":152.31299999999999},{"$f":"ROUND(AH12*RT1SC!$J$10+AX12+AB12+BD12,3)","v":152.465},{"$f":"+VLOOKUP($B12,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10055,"Albion, City of",1,{"$f":"+VLOOKUP($B13,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":0.40400000000000003},{"$f":"+$F13+VLOOKUP($B13,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":0.40400000000000003},{"$f":"ROUND(VLOOKUP($B13,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.39100000000000001},{"$f":"ROUND(VLOOKUP($B13,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.39},{"$f":"ROUND(VLOOKUP($B13,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B13,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B13,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B13,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L13*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M13*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S14=0),ROUND(VLOOKUP($B13,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B13=10298,SUMPRODUCT(P$4:P12,$E$4:$E12),ROUND(H13-L13-J13,3))),0)","v":0.39100000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S14=0),ROUND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B13=10298,SUMPRODUCT(Q$4:Q12,$E$4:$E12),ROUND(I13-M13-K13,3))),0)","v":0.39},{"$f":"+P13*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":3434.5440000000003},{"$f":"+Q13*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":3416.4},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B13=10298,SUMPRODUCT($E$4:$E12,T$4:T12),ROUND(RT1SC!$J$10*(G13/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.39800000000000002},{"$f":"+T13*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":3496.0320000000002},{"$f":"+T13*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":3486.48},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B13=10298,SUMPRODUCT(W$4:W12,$E$4:$E12),ROUND(MAX(P13-$T13,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B13=10298,SUMPRODUCT(X$4:X12,$E$4:$E12),ROUND(MAX(Q13-$T13,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B13=10298,ROUND(SUMPRODUCT($E$4:$E12,AG$4:AG12),7),ROUND(MIN(P13,$T13)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.5399999999999998E-5},{"$f":"IF($B13=10298,ROUND(SUMPRODUCT($E$4:$E12,AH$4:AH12),7),ROUND(MIN(Q13,$T13)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.52E-5},{"$f":"ROUND(VLOOKUP($B13,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},5.5399999999999998E-5,5.52E-5,5.5300000000000002E-5,{"$f":"+IF($B13=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG13*RT1SC!$J$10+L13)/(H13-J13))))","v":1},{"$f":"+IF($B13=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B13,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH13*RT1SC!$J$10+M13)/(I13-K13))))","v":0.99973781538461537},1,1,{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO13","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP13","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B13,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B13,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,BA13-BE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,BB13-BF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,MIN(BA13+AW13,0),0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$S,3,FALSE)=0,MIN(BB13+AX13,0),0)","v":0},{"$f":"ROUND(AG13*RT1SC!$J$10+AW13+AA13+BC13,3)","v":0.39100000000000001},{"$f":"ROUND(AH13*RT1SC!$J$10+AX13+AB13+BD13,3)","v":0.39},{"$f":"+VLOOKUP($B13,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",1,{"$f":"+VLOOKUP($B14,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":21.382999999999999},{"$f":"+$F14+VLOOKUP($B14,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":21.382999999999999},{"$f":"ROUND(VLOOKUP($B14,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":20.152000000000001},{"$f":"ROUND(VLOOKUP($B14,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":20.148},{"$f":"ROUND(VLOOKUP($B14,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B14,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B14,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B14,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0.158},{"$f":"ROUND((VLOOKUP($B14,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B14,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0.158},{"$f":"+L14*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":1387.8720000000001},{"$f":"+M14*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":1384.08},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S15=0),ROUND(VLOOKUP($B14,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B14=10298,SUMPRODUCT(P$4:P13,$E$4:$E13),ROUND(H14-L14-J14,3))),0)","v":19.994},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S15=0),ROUND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B14=10298,SUMPRODUCT(Q$4:Q13,$E$4:$E13),ROUND(I14-M14-K14,3))),0)","v":19.989999999999998},{"$f":"+P14*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":175627.296},{"$f":"+Q14*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":175112.4},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B14=10298,SUMPRODUCT($E$4:$E13,T$4:T13),ROUND(RT1SC!$J$10*(G14/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":21.068999999999999},{"$f":"+T14*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":185070.09599999999},{"$f":"+T14*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":184564.44},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B14=10298,SUMPRODUCT(W$4:W13,$E$4:$E13),ROUND(MAX(P14-$T14,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B14=10298,SUMPRODUCT(X$4:X13,$E$4:$E13),ROUND(MAX(Q14-$T14,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B14=10298,ROUND(SUMPRODUCT($E$4:$E13,AG$4:AG13),7),ROUND(MIN(P14,$T14)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8306999999999998E-3},{"$f":"IF($B14=10298,ROUND(SUMPRODUCT($E$4:$E13,AH$4:AH13),7),ROUND(MIN(Q14,$T14)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.8300999999999999E-3},{"$f":"ROUND(VLOOKUP($B14,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.8306999999999998E-3,2.8300999999999999E-3,2.8303999999999998E-3,{"$f":"+IF($B14=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG14*RT1SC!$J$10+L14)/(H14-J14))))","v":1},{"$f":"+IF($B14=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B14,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH14*RT1SC!$J$10+M14)/(I14-K14))))","v":1},1,1,{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO14","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP14","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B14,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B14,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,BA14-BE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,BB14-BF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,MIN(BA14+AW14,0),0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$S,3,FALSE)=0,MIN(BB14+AX14,0),0)","v":0},{"$f":"ROUND(AG14*RT1SC!$J$10+AW14+AA14+BC14,3)","v":19.994},{"$f":"ROUND(AH14*RT1SC!$J$10+AX14+AB14+BD14,3)","v":19.989999999999998},{"$f":"+VLOOKUP($B14,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",1,{"$f":"+VLOOKUP($B15,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":7.7530000000000001},{"$f":"+$F15+VLOOKUP($B15,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":7.7530000000000001},{"$f":"ROUND(VLOOKUP($B15,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":7.6040000000000001},{"$f":"ROUND(VLOOKUP($B15,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":7.5990000000000002},{"$f":"ROUND(VLOOKUP($B15,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B15,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B15,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B15,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L15*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M15*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S16=0),ROUND(VLOOKUP($B15,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B15=10298,SUMPRODUCT(P$4:P14,$E$4:$E14),ROUND(H15-L15-J15,3))),0)","v":7.6040000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S16=0),ROUND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B15=10298,SUMPRODUCT(Q$4:Q14,$E$4:$E14),ROUND(I15-M15-K15,3))),0)","v":7.5990000000000002},{"$f":"+P15*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":66793.536000000007},{"$f":"+Q15*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":66567.240000000005},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B15=10298,SUMPRODUCT($E$4:$E14,T$4:T14),ROUND(RT1SC!$J$10*(G15/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":7.6390000000000002},{"$f":"+T15*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":67100.975999999995},{"$f":"+T15*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":66917.64},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B15=10298,SUMPRODUCT(W$4:W14,$E$4:$E14),ROUND(MAX(P15-$T15,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B15=10298,SUMPRODUCT(X$4:X14,$E$4:$E14),ROUND(MAX(Q15-$T15,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B15=10298,ROUND(SUMPRODUCT($E$4:$E14,AG$4:AG14),7),ROUND(MIN(P15,$T15)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.0765E-3},{"$f":"IF($B15=10298,ROUND(SUMPRODUCT($E$4:$E14,AH$4:AH14),7),ROUND(MIN(Q15,$T15)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.0758E-3},{"$f":"ROUND(VLOOKUP($B15,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.0765E-3,1.0758E-3,1.0761500000000001E-3,{"$f":"+IF($B15=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG15*RT1SC!$J$10+L15)/(H15-J15))))","v":0.99996218076012611},{"$f":"+IF($B15=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B15,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH15*RT1SC!$J$10+M15)/(I15-K15))))","v":0.99996947848401108},1,1,{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO15","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP15","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B15,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B15,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,BA15-BE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,BB15-BF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,MIN(BA15+AW15,0),0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$S,3,FALSE)=0,MIN(BB15+AX15,0),0)","v":0},{"$f":"ROUND(AG15*RT1SC!$J$10+AW15+AA15+BC15,3)","v":7.6040000000000001},{"$f":"ROUND(AH15*RT1SC!$J$10+AX15+AB15+BD15,3)","v":7.5990000000000002},{"$f":"+VLOOKUP($B15,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",1,{"$f":"+VLOOKUP($B17,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":5.399},{"$f":"+$F17+VLOOKUP($B17,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":5.399},{"$f":"ROUND(VLOOKUP($B17,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":9.0039999999999996},{"$f":"ROUND(VLOOKUP($B17,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":9.09},{"$f":"ROUND(VLOOKUP($B17,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B17,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B17,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B17,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":1.8779999999999999},{"$f":"ROUND((VLOOKUP($B17,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B17,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":1.881},{"$f":"+L17*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":16496.351999999999},{"$f":"+M17*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":16477.560000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S18=0),ROUND(VLOOKUP($B17,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B17=10298,SUMPRODUCT(P$4:P16,$E$4:$E16),ROUND(H17-L17-J17,3))),0)","v":7.1260000000000003},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S18=0),ROUND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B17=10298,SUMPRODUCT(Q$4:Q16,$E$4:$E16),ROUND(I17-M17-K17,3))),0)","v":7.2089999999999996},{"$f":"+P17*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":62594.784},{"$f":"+Q17*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":63150.84},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B17=10298,SUMPRODUCT($E$4:$E16,T$4:T16),ROUND(RT1SC!$J$10*(G17/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":5.32},{"$f":"+T17*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":46730.880000000005},{"$f":"+T17*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":46603.200000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B17=10298,SUMPRODUCT(W$4:W16,$E$4:$E16),ROUND(MAX(P17-$T17,0),3)))","v":1.806},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B17=10298,SUMPRODUCT(X$4:X16,$E$4:$E16),ROUND(MAX(Q17-$T17,0),3)))","v":1.889},1.806,1.889,0,0,{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},1.806,1.889,{"$f":"IF($B17=10298,ROUND(SUMPRODUCT($E$4:$E16,AG$4:AG16),7),ROUND(MIN(P17,$T17)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.5319999999999998E-4},{"$f":"IF($B17=10298,ROUND(SUMPRODUCT($E$4:$E16,AH$4:AH16),7),ROUND(MIN(Q17,$T17)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.5319999999999998E-4},{"$f":"ROUND(VLOOKUP($B17,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,{"$f":"+IF($B17=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG17*RT1SC!$J$10+L17)/(H17-J17))))","v":0.79943653020879613},{"$f":"+IF($B17=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B17,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH17*RT1SC!$J$10+M17)/(I17-K17))))","v":0.79220313729372938},1.3394736842105264,1.3550751879699248,{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO17","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP17","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},1.806,1.889,{"$f":"ROUND((VLOOKUP($B17,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B17,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,BA17-BE17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,BB17-BF17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,MIN(BA17+AW17,0),0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$S,3,FALSE)=0,MIN(BB17+AX17,0),0)","v":0},{"$f":"ROUND(AG17*RT1SC!$J$10+AW17+AA17+BC17,3)","v":7.1260000000000003},{"$f":"ROUND(AH17*RT1SC!$J$10+AX17+AB17+BD17,3)","v":7.2089999999999996},{"$f":"+VLOOKUP($B17,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10074,"Forest Grove, City of",1,{"$f":"+VLOOKUP($B26,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":27.08},{"$f":"+$F26+VLOOKUP($B26,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":27.08},{"$f":"ROUND(VLOOKUP($B26,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":32.273000000000003},{"$f":"ROUND(VLOOKUP($B26,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":32.518999999999998},{"$f":"ROUND(VLOOKUP($B26,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B26,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B26,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B26,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":2.9430000000000001},{"$f":"ROUND((VLOOKUP($B26,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B26,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":2.94},{"$f":"+L26*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":25851.312000000002},{"$f":"+M26*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":25754.399999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S27=0),ROUND(VLOOKUP($B26,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B26=10298,SUMPRODUCT(P$4:P25,$E$4:$E25),ROUND(H26-L26-J26,3))),0)","v":29.33},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S27=0),ROUND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B26=10298,SUMPRODUCT(Q$4:Q25,$E$4:$E25),ROUND(I26-M26-K26,3))),0)","v":29.579000000000001},{"$f":"+P26*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":257634.71999999997},{"$f":"+Q26*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":259112.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B26=10298,SUMPRODUCT($E$4:$E25,T$4:T25),ROUND(RT1SC!$J$10*(G26/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":26.681999999999999},{"$f":"+T26*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":234374.68799999999},{"$f":"+T26*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":233734.31999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B26=10298,SUMPRODUCT(W$4:W25,$E$4:$E25),ROUND(MAX(P26-$T26,0),3)))","v":2.6480000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B26=10298,SUMPRODUCT(X$4:X25,$E$4:$E25),ROUND(MAX(Q26-$T26,0),3)))","v":2.8969999999999998},2.6480000000000001,2.8969999999999998,0,0,{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},2.6480000000000001,2.8969999999999998,{"$f":"IF($B26=10298,ROUND(SUMPRODUCT($E$4:$E25,AG$4:AG25),7),ROUND(MIN(P26,$T26)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7775E-3},{"$f":"IF($B26=10298,ROUND(SUMPRODUCT($E$4:$E25,AH$4:AH25),7),ROUND(MIN(Q26,$T26)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.7775E-3},{"$f":"ROUND(VLOOKUP($B26,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.7775E-3,3.7775E-3,3.7775E-3,{"$f":"+IF($B26=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG26*RT1SC!$J$10+L26)/(H26-J26))))","v":0.91794569105754031},{"$f":"+IF($B26=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B26,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH26*RT1SC!$J$10+M26)/(I26-K26))))","v":0.91090935414680652},1.0992429353121955,1.1085750693351324,{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO26","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP26","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},2.6480000000000001,2.8969999999999998,{"$f":"ROUND((VLOOKUP($B26,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B26,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,BA26-BE26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,BB26-BF26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,MIN(BA26+AW26,0),0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$S,3,FALSE)=0,MIN(BB26+AX26,0),0)","v":0},{"$f":"ROUND(AG26*RT1SC!$J$10+AW26+AA26+BC26,3)","v":29.33},{"$f":"ROUND(AH26*RT1SC!$J$10+AX26+AB26+BD26,3)","v":29.579000000000001},{"$f":"+VLOOKUP($B26,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10087,"Port Angeles, City of",1,{"$f":"+VLOOKUP($B35,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":86.754999999999995},{"$f":"+$F35+VLOOKUP($B35,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":86.754999999999995},{"$f":"ROUND(VLOOKUP($B35,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":46.790999999999997},{"$f":"ROUND(VLOOKUP($B35,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":46.761000000000003},{"$f":"ROUND(VLOOKUP($B35,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B35,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B35,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B35,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L35*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M35*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S36=0),ROUND(VLOOKUP($B35,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B35=10298,SUMPRODUCT(P$4:P34,$E$4:$E34),ROUND(H35-L35-J35,3))),0)","v":46.790999999999997},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S36=0),ROUND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B35=10298,SUMPRODUCT(Q$4:Q34,$E$4:$E34),ROUND(I35-M35-K35,3))),0)","v":46.761000000000003},{"$f":"+P35*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":411012.14399999997},{"$f":"+Q35*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":409626.36000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B35=10298,SUMPRODUCT($E$4:$E34,T$4:T34),ROUND(RT1SC!$J$10*(G35/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":85.48},{"$f":"+T35*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":750856.32000000007},{"$f":"+T35*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":748804.8},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B35=10298,SUMPRODUCT(W$4:W34,$E$4:$E34),ROUND(MAX(P35-$T35,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B35=10298,SUMPRODUCT(X$4:X34,$E$4:$E34),ROUND(MAX(Q35-$T35,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B35=10298,ROUND(SUMPRODUCT($E$4:$E34,AG$4:AG34),7),ROUND(MIN(P35,$T35)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.6245000000000002E-3},{"$f":"IF($B35=10298,ROUND(SUMPRODUCT($E$4:$E34,AH$4:AH34),7),ROUND(MIN(Q35,$T35)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.6201999999999997E-3},{"$f":"ROUND(VLOOKUP($B35,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},6.6245000000000002E-3,6.6201999999999997E-3,6.6223499999999999E-3,{"$f":"+IF($B35=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG35*RT1SC!$J$10+L35)/(H35-J35))))","v":1},{"$f":"+IF($B35=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B35,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH35*RT1SC!$J$10+M35)/(I35-K35))))","v":0.99999762564957961},1,1,{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO35","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP35","v":0},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":10},{"$f":"+VLOOKUP($B35,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B35,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B35,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,BA35-BE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,BB35-BF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,MIN(BA35+AW35,0),0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$S,3,FALSE)=0,MIN(BB35+AX35,0),0)","v":0},{"$f":"ROUND(AG35*RT1SC!$J$10+AW35+AA35+BC35,3)","v":46.790999999999997},{"$f":"ROUND(AH35*RT1SC!$J$10+AX35+AB35+BD35,3)","v":46.761000000000003},{"$f":"+VLOOKUP($B35,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",0,{"$f":"+VLOOKUP($B44,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":24.234999999999999},{"$f":"+$F44+VLOOKUP($B44,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":24.234999999999999},{"$f":"ROUND(VLOOKUP($B44,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":24.13},{"$f":"ROUND(VLOOKUP($B44,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":24.234999999999999},{"$f":"ROUND(VLOOKUP($B44,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B44,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B44,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B44,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L44*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M44*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S45=0),ROUND(VLOOKUP($B44,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B44=10298,SUMPRODUCT(P$4:P43,$E$4:$E43),ROUND(H44-L44-J44,3))),0)","v":24.13},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S45=0),ROUND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B44=10298,SUMPRODUCT(Q$4:Q43,$E$4:$E43),ROUND(I44-M44-K44,3))),0)","v":24.234999999999999},{"$f":"+P44*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":211957.91999999998},{"$f":"+Q44*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":212298.6},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B44=10298,SUMPRODUCT($E$4:$E43,T$4:T43),ROUND(RT1SC!$J$10*(G44/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":23.879000000000001},{"$f":"+T44*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":209753.136},{"$f":"+T44*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":209180.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B44=10298,SUMPRODUCT(W$4:W43,$E$4:$E43),ROUND(MAX(P44-$T44,0),3)))","v":0.251},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B44=10298,SUMPRODUCT(X$4:X43,$E$4:$E43),ROUND(MAX(Q44-$T44,0),3)))","v":0.35599999999999998},0.251,0.35599999999999998,0,0,{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0.251,0.35599999999999998,{"$f":"IF($B44=10298,ROUND(SUMPRODUCT($E$4:$E43,AG$4:AG43),7),ROUND(MIN(P44,$T44)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.3806999999999999E-3},{"$f":"IF($B44=10298,ROUND(SUMPRODUCT($E$4:$E43,AH$4:AH43),7),ROUND(MIN(Q44,$T44)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.3806999999999999E-3},{"$f":"ROUND(VLOOKUP($B44,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.3806999999999999E-3,3.3806999999999999E-3,3.3806999999999999E-3,{"$f":"+IF($B44=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG44*RT1SC!$J$10+L44)/(H44-J44))))","v":0.98960290325321176},{"$f":"+IF($B44=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B44,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH44*RT1SC!$J$10+M44)/(I44-K44))))","v":0.98531537262224045},1.0105113279450562,1.0149084970057372,{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO44","v":7.0735792956153939E-2},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP44","v":7.1043594790401607E-2},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B44,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B44,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,BA44-BE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,BB44-BF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,MIN(BA44+AW44,0),0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$S,3,FALSE)=0,MIN(BB44+AX44,0),0)","v":0},{"$f":"ROUND(AG44*RT1SC!$J$10+AW44+AA44+BC44,3)","v":23.879000000000001},{"$f":"ROUND(AH44*RT1SC!$J$10+AX44+AB44+BD44,3)","v":23.879000000000001},{"$f":"+VLOOKUP($B44,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10136,"Douglas Electric Cooperative",0,{"$f":"+VLOOKUP($B53,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":18.814},{"$f":"+$F53+VLOOKUP($B53,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":18.814},{"$f":"ROUND(VLOOKUP($B53,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":18.396000000000001},{"$f":"ROUND(VLOOKUP($B53,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":18.434000000000001},{"$f":"ROUND(VLOOKUP($B53,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B53,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B53,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B53,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B53,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B53,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L53*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M53*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S54=0),ROUND(VLOOKUP($B53,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B53=10298,SUMPRODUCT(P$4:P52,$E$4:$E52),ROUND(H53-L53-J53,3))),0)","v":18.396000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S54=0),ROUND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B53=10298,SUMPRODUCT(Q$4:Q52,$E$4:$E52),ROUND(I53-M53-K53,3))),0)","v":18.434000000000001},{"$f":"+P53*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":161590.46400000001},{"$f":"+Q53*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":161481.84},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B53=10298,SUMPRODUCT($E$4:$E52,T$4:T52),ROUND(RT1SC!$J$10*(G53/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":18.536999999999999},{"$f":"+T53*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":162829.008},{"$f":"+T53*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":162384.12},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B53=10298,SUMPRODUCT(W$4:W52,$E$4:$E52),ROUND(MAX(P53-$T53,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B53=10298,SUMPRODUCT(X$4:X52,$E$4:$E52),ROUND(MAX(Q53-$T53,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B53=10298,ROUND(SUMPRODUCT($E$4:$E52,AG$4:AG52),7),ROUND(MIN(P53,$T53)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.6044000000000002E-3},{"$f":"IF($B53=10298,ROUND(SUMPRODUCT($E$4:$E52,AH$4:AH52),7),ROUND(MIN(Q53,$T53)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.6097999999999998E-3},{"$f":"ROUND(VLOOKUP($B53,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.6044000000000002E-3,2.6097999999999998E-3,2.6071000000000002E-3,{"$f":"+IF($B53=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG53*RT1SC!$J$10+L53)/(H53-J53))))","v":0.99999063959556422},{"$f":"+IF($B53=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B53,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH53*RT1SC!$J$10+M53)/(I53-K53))))","v":0.9999983713247258},1,1,{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO53","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP53","v":7.0000000000000007E-2},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B53,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B53,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,BA53-BE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,BB53-BF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,MIN(BA53+AW53,0),0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$S,3,FALSE)=0,MIN(BB53+AX53,0),0)","v":0},{"$f":"ROUND(AG53*RT1SC!$J$10+AW53+AA53+BC53,3)","v":18.396000000000001},{"$f":"ROUND(AH53*RT1SC!$J$10+AX53+AB53+BD53,3)","v":18.434000000000001},{"$f":"+VLOOKUP($B53,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10174,"Farmers Elec Coop",1,{"$f":"+VLOOKUP($B62,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":0.51500000000000001},{"$f":"+$F62+VLOOKUP($B62,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":0.51500000000000001},{"$f":"ROUND(VLOOKUP($B62,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":0.496},{"$f":"ROUND(VLOOKUP($B62,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":0.496},{"$f":"ROUND(VLOOKUP($B62,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B62,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B62,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B62,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B62,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B62,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L62*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M62*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S63=0),ROUND(VLOOKUP($B62,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B62=10298,SUMPRODUCT(P$4:P61,$E$4:$E61),ROUND(H62-L62-J62,3))),0)","v":0.496},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S63=0),ROUND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B62=10298,SUMPRODUCT(Q$4:Q61,$E$4:$E61),ROUND(I62-M62-K62,3))),0)","v":0.496},{"$f":"+P62*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":4356.8639999999996},{"$f":"+Q62*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":4344.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B62=10298,SUMPRODUCT($E$4:$E61,T$4:T61),ROUND(RT1SC!$J$10*(G62/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":0.50700000000000001},{"$f":"+T62*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":4453.4880000000003},{"$f":"+T62*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":4441.32},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B62=10298,SUMPRODUCT(W$4:W61,$E$4:$E61),ROUND(MAX(P62-$T62,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B62=10298,SUMPRODUCT(X$4:X61,$E$4:$E61),ROUND(MAX(Q62-$T62,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B62=10298,ROUND(SUMPRODUCT($E$4:$E61,AG$4:AG61),7),ROUND(MIN(P62,$T62)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0199999999999999E-5},{"$f":"IF($B62=10298,ROUND(SUMPRODUCT($E$4:$E61,AH$4:AH61),7),ROUND(MIN(Q62,$T62)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0199999999999999E-5},{"$f":"ROUND(VLOOKUP($B62,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.0199999999999999E-5,7.0199999999999999E-5,7.0199999999999999E-5,{"$f":"+IF($B62=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG62*RT1SC!$J$10+L62)/(H62-J62))))","v":0.99969399798387093},{"$f":"+IF($B62=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B62,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH62*RT1SC!$J$10+M62)/(I62-K62))))","v":0.99969399798387093},1,1,{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO62","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP62","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B62,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B62,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,BA62-BE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,BB62-BF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,MIN(BA62+AW62,0),0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$S,3,FALSE)=0,MIN(BB62+AX62,0),0)","v":0},{"$f":"ROUND(AG62*RT1SC!$J$10+AW62+AA62+BC62,3)","v":0.496},{"$f":"ROUND(AH62*RT1SC!$J$10+AX62+AB62+BD62,3)","v":0.496},{"$f":"+VLOOKUP($B62,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",1,{"$f":"+VLOOKUP($B71,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":6.306},{"$f":"+$F71+VLOOKUP($B71,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":6.306},{"$f":"ROUND(VLOOKUP($B71,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":6.7290000000000001},{"$f":"ROUND(VLOOKUP($B71,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":6.7750000000000004},{"$f":"ROUND(VLOOKUP($B71,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B71,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B71,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B71,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B71,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B71,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L71*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M71*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S72=0),ROUND(VLOOKUP($B71,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B71=10298,SUMPRODUCT(P$4:P70,$E$4:$E70),ROUND(H71-L71-J71,3))),0)","v":6.7290000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S72=0),ROUND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B71=10298,SUMPRODUCT(Q$4:Q70,$E$4:$E70),ROUND(I71-M71-K71,3))),0)","v":6.7750000000000004},{"$f":"+P71*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":59107.536},{"$f":"+Q71*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":59349},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B71=10298,SUMPRODUCT($E$4:$E70,T$4:T70),ROUND(RT1SC!$J$10*(G71/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":6.2130000000000001},{"$f":"+T71*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":54574.991999999998},{"$f":"+T71*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":54425.88},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B71=10298,SUMPRODUCT(W$4:W70,$E$4:$E70),ROUND(MAX(P71-$T71,0),3)))","v":0.51600000000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B71=10298,SUMPRODUCT(X$4:X70,$E$4:$E70),ROUND(MAX(Q71-$T71,0),3)))","v":0.56200000000000006},0,0,0.51600000000000001,0.56200000000000006,{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B71=10298,ROUND(SUMPRODUCT($E$4:$E70,AG$4:AG70),7),ROUND(MIN(P71,$T71)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.7960000000000002E-4},{"$f":"IF($B71=10298,ROUND(SUMPRODUCT($E$4:$E70,AH$4:AH70),7),ROUND(MIN(Q71,$T71)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.7960000000000002E-4},{"$f":"ROUND(VLOOKUP($B71,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},8.7960000000000002E-4,8.7960000000000002E-4,8.7960000000000002E-4,{"$f":"+IF($B71=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG71*RT1SC!$J$10+L71)/(H71-J71))))","v":0.92330745341061082},{"$f":"+IF($B71=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B71,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH71*RT1SC!$J$10+M71)/(I71-K71))))","v":0.9170385024354244},1.0830516658619025,1.0904554965395139,{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO71","v":7.5813616610333187E-2},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP71","v":7.6331884757765978E-2},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":2},{"$f":"+VLOOKUP($B71,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B71,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B71,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,BA71-BE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,BB71-BF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,MIN(BA71+AW71,0),0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$S,3,FALSE)=0,MIN(BB71+AX71,0),0)","v":0},{"$f":"ROUND(AG71*RT1SC!$J$10+AW71+AA71+BC71,3)","v":6.7290000000000001},{"$f":"ROUND(AH71*RT1SC!$J$10+AX71+AB71+BD71,3)","v":6.7750000000000004},{"$f":"+VLOOKUP($B71,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10204,"Idaho Falls Power",1,{"$f":"+VLOOKUP($B72,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":80.742999999999995},{"$f":"+$F72+VLOOKUP($B72,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":80.742999999999995},{"$f":"ROUND(VLOOKUP($B72,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":100.23},{"$f":"ROUND(VLOOKUP($B72,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":101.58799999999999},{"$f":"ROUND(VLOOKUP($B72,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B72,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B72,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B72,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":17.350000000000001},{"$f":"ROUND((VLOOKUP($B72,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B72,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":17.321999999999999},{"$f":"+L72*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":152402.40000000002},{"$f":"+M72*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":151740.72},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S73=0),ROUND(VLOOKUP($B72,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B72=10298,SUMPRODUCT(P$4:P71,$E$4:$E71),ROUND(H72-L72-J72,3))),0)","v":82.88},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S73=0),ROUND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B72=10298,SUMPRODUCT(Q$4:Q71,$E$4:$E71),ROUND(I72-M72-K72,3))),0)","v":84.266000000000005},{"$f":"+P72*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":728017.91999999993},{"$f":"+Q72*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":738170.16},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B72=10298,SUMPRODUCT($E$4:$E71,T$4:T71),ROUND(RT1SC!$J$10*(G72/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":79.555999999999997},{"$f":"+T72*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":698819.90399999998},{"$f":"+T72*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":696910.55999999994},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B72=10298,SUMPRODUCT(W$4:W71,$E$4:$E71),ROUND(MAX(P72-$T72,0),3)))","v":5.899},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B72=10298,SUMPRODUCT(X$4:X71,$E$4:$E71),ROUND(MAX(Q72-$T72,0),3)))","v":7.6180000000000003},5.899,7.6180000000000003,0,0,{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},5.899,7.6180000000000003,{"$f":"IF($B72=10298,ROUND(SUMPRODUCT($E$4:$E71,AG$4:AG71),7),ROUND(MIN(P72,$T72)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.1263199999999999E-2},{"$f":"IF($B72=10298,ROUND(SUMPRODUCT($E$4:$E71,AH$4:AH71),7),ROUND(MIN(Q72,$T72)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.1263199999999999E-2},{"$f":"ROUND(VLOOKUP($B72,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":5.4881000000000001E-3},5.7750999999999992E-3,5.7750999999999992E-3,5.7750999999999992E-3,{"$f":"+IF($B72=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG72*RT1SC!$J$10+L72)/(H72-J72))))","v":0.9426204237926169},{"$f":"+IF($B72=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B72,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH72*RT1SC!$J$10+M72)/(I72-K72))))","v":0.92709857475884239},1.0417818894866508,1.0592035798682691,{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO72","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP72","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B72,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0.51800000000000002},{"$f":"ROUND((VLOOKUP($B72,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0.51800000000000002},0,0,{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,BA72-BE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,BB72-BF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,MIN(BA72+AW72,0),0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$S,3,FALSE)=0,MIN(BB72+AX72,0),0)","v":0},{"$f":"ROUND(AG72*RT1SC!$J$10+AW72+AA72+BC72,3)","v":79.555999999999997},{"$f":"ROUND(AH72*RT1SC!$J$10+AX72+AB72+BD72,3)","v":79.555999999999997},{"$f":"+VLOOKUP($B72,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",1,{"$f":"+VLOOKUP($B81,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":9.6679999999999993},{"$f":"+$F81+VLOOKUP($B81,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":9.6679999999999993},{"$f":"ROUND(VLOOKUP($B81,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":11.303000000000001},{"$f":"ROUND(VLOOKUP($B81,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":11.468},{"$f":"ROUND(VLOOKUP($B81,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B81,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B81,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B81,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B81,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B81,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L81*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M81*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S82=0),ROUND(VLOOKUP($B81,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B81=10298,SUMPRODUCT(P$4:P80,$E$4:$E80),ROUND(H81-L81-J81,3))),0)","v":11.303000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S82=0),ROUND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B81=10298,SUMPRODUCT(Q$4:Q80,$E$4:$E80),ROUND(I81-M81-K81,3))),0)","v":11.468},{"$f":"+P81*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":99285.552000000011},{"$f":"+Q81*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":100459.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B81=10298,SUMPRODUCT($E$4:$E80,T$4:T80),ROUND(RT1SC!$J$10*(G81/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":9.5259999999999998},{"$f":"+T81*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":83676.384000000005},{"$f":"+T81*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":83447.759999999995},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B81=10298,SUMPRODUCT(W$4:W80,$E$4:$E80),ROUND(MAX(P81-$T81,0),3)))","v":1.7769999999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B81=10298,SUMPRODUCT(X$4:X80,$E$4:$E80),ROUND(MAX(Q81-$T81,0),3)))","v":1.9419999999999999},1.7769999999999999,1.9419999999999999,0,0,{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},1.7769999999999999,1.9419999999999999,{"$f":"IF($B81=10298,ROUND(SUMPRODUCT($E$4:$E80,AG$4:AG80),7),ROUND(MIN(P81,$T81)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.3485999999999999E-3},{"$f":"IF($B81=10298,ROUND(SUMPRODUCT($E$4:$E80,AH$4:AH80),7),ROUND(MIN(Q81,$T81)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":1.3485999999999999E-3},{"$f":"ROUND(VLOOKUP($B81,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},1.3485999999999999E-3,1.3485999999999999E-3,1.3485999999999999E-3,{"$f":"+IF($B81=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG81*RT1SC!$J$10+L81)/(H81-J81))))","v":0.84275449340882935},{"$f":"+IF($B81=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B81,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH81*RT1SC!$J$10+M81)/(I81-K81))))","v":0.83062905816184152},1.186542095318077,1.2038631114843585,{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO81","v":8.305794667226539E-2},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP81","v":8.4270417803905109E-2},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},1.7769999999999999,1.9419999999999999,{"$f":"ROUND((VLOOKUP($B81,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B81,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,BA81-BE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,BB81-BF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,MIN(BA81+AW81,0),0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$S,3,FALSE)=0,MIN(BB81+AX81,0),0)","v":0},{"$f":"ROUND(AG81*RT1SC!$J$10+AW81+AA81+BC81,3)","v":11.303000000000001},{"$f":"ROUND(AH81*RT1SC!$J$10+AX81+AB81+BD81,3)","v":11.468},{"$f":"+VLOOKUP($B81,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",0,{"$f":"+VLOOKUP($B90,Init!$Q:$T,4,FALSE)","v":1},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":36.463999999999999},{"$f":"+$F90+VLOOKUP($B90,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":36.463999999999999},{"$f":"ROUND(VLOOKUP($B90,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":41.061},{"$f":"ROUND(VLOOKUP($B90,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":41.637999999999998},{"$f":"ROUND(VLOOKUP($B90,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B90,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B90,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B90,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":1.5269999999999999},{"$f":"ROUND((VLOOKUP($B90,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B90,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":1.53},{"$f":"+L90*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":13413.168},{"$f":"+M90*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":13402.800000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S91=0),ROUND(VLOOKUP($B90,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B90=10298,SUMPRODUCT(P$4:P89,$E$4:$E89),ROUND(H90-L90-J90,3))),0)","v":39.533999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S91=0),ROUND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B90=10298,SUMPRODUCT(Q$4:Q89,$E$4:$E89),ROUND(I90-M90-K90,3))),0)","v":40.107999999999997},{"$f":"+P90*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":347266.65600000002},{"$f":"+Q90*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":351346.07999999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B90=10298,SUMPRODUCT($E$4:$E89,T$4:T89),ROUND(RT1SC!$J$10*(G90/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":35.927999999999997},{"$f":"+T90*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":315591.55199999997},{"$f":"+T90*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":314729.27999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B90=10298,SUMPRODUCT(W$4:W89,$E$4:$E89),ROUND(MAX(P90-$T90,0),3)))","v":3.6059999999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B90=10298,SUMPRODUCT(X$4:X89,$E$4:$E89),ROUND(MAX(Q90-$T90,0),3)))","v":4.18},3.6059999999999999,4.18,0,0,{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},3.6059999999999999,4.18,{"$f":"IF($B90=10298,ROUND(SUMPRODUCT($E$4:$E89,AG$4:AG89),7),ROUND(MIN(P90,$T90)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.0864999999999999E-3},{"$f":"IF($B90=10298,ROUND(SUMPRODUCT($E$4:$E89,AH$4:AH89),7),ROUND(MIN(Q90,$T90)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":5.0864999999999999E-3},{"$f":"ROUND(VLOOKUP($B90,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},5.0864999999999999E-3,5.0864999999999999E-3,5.0864999999999999E-3,{"$f":"+IF($B90=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG90*RT1SC!$J$10+L90)/(H90-J90))))","v":0.91217471743260026},{"$f":"+IF($B90=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B90,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH90*RT1SC!$J$10+M90)/(I90-K90))))","v":0.89960627485710165},1.1003674014696059,1.1163437987085281,{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO90","v":7.1523881095524378E-2},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP90","v":7.2562346916054329E-2},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":6},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B90,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B90,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,BA90-BE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,BB90-BF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,MIN(BA90+AW90,0),0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$S,3,FALSE)=0,MIN(BB90+AX90,0),0)","v":0},{"$f":"ROUND(AG90*RT1SC!$J$10+AW90+AA90+BC90,3)","v":35.927999999999997},{"$f":"ROUND(AH90*RT1SC!$J$10+AX90+AB90+BD90,3)","v":35.927999999999997},{"$f":"+VLOOKUP($B90,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,10306,"Pend Oreille County PUD  #1",1,{"$f":"+VLOOKUP($B99,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":26.152999999999999},{"$f":"+$F99+VLOOKUP($B99,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":26.152999999999999},{"$f":"ROUND(VLOOKUP($B99,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":137.50800000000001},{"$f":"ROUND(VLOOKUP($B99,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":137.84800000000001},{"$f":"ROUND(VLOOKUP($B99,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":81.793000000000006},{"$f":"ROUND(VLOOKUP($B99,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":82.078999999999994},{"$f":"ROUND((VLOOKUP($B99,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B99,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":29.946000000000002},{"$f":"ROUND((VLOOKUP($B99,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B99,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":30},{"$f":"+L99*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":263045.66399999999},{"$f":"+M99*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":262800},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S100=0),ROUND(VLOOKUP($B99,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B99=10298,SUMPRODUCT(P$4:P98,$E$4:$E98),ROUND(H99-L99-J99,3))),0)","v":25.768999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S100=0),ROUND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B99=10298,SUMPRODUCT(Q$4:Q98,$E$4:$E98),ROUND(I99-M99-K99,3))),0)","v":25.768999999999998},{"$f":"+P99*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":226354.89599999998},{"$f":"+Q99*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":225736.43999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B99=10298,SUMPRODUCT($E$4:$E98,T$4:T98),ROUND(RT1SC!$J$10*(G99/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":25.768999999999998},{"$f":"+T99*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":226354.89599999998},{"$f":"+T99*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":225736.43999999997},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B99=10298,SUMPRODUCT(W$4:W98,$E$4:$E98),ROUND(MAX(P99-$T99,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B99=10298,SUMPRODUCT(X$4:X98,$E$4:$E98),ROUND(MAX(Q99-$T99,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B99=10298,ROUND(SUMPRODUCT($E$4:$E98,AG$4:AG98),7),ROUND(MIN(P99,$T99)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.6483000000000002E-3},{"$f":"IF($B99=10298,ROUND(SUMPRODUCT($E$4:$E98,AH$4:AH98),7),ROUND(MIN(Q99,$T99)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":3.6483000000000002E-3},{"$f":"ROUND(VLOOKUP($B99,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},3.6483000000000002E-3,3.6483000000000002E-3,3.6483000000000002E-3,{"$f":"+IF($B99=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG99*RT1SC!$J$10+L99)/(H99-J99))))","v":1},{"$f":"+IF($B99=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B99,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH99*RT1SC!$J$10+M99)/(I99-K99))))","v":1},1,1,{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO99","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP99","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":4},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B99,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B99,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,BA99-BE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,BB99-BF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,MIN(BA99+AW99,0),0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$S,3,FALSE)=0,MIN(BB99+AX99,0),0)","v":0},{"$f":"ROUND(AG99*RT1SC!$J$10+AW99+AA99+BC99,3)","v":25.768999999999998},{"$f":"ROUND(AH99*RT1SC!$J$10+AX99+AB99+BD99,3)","v":25.768999999999998},{"$f":"+VLOOKUP($B99,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",1,{"$f":"+VLOOKUP($B108,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":16.143999999999998},{"$f":"+$F108+VLOOKUP($B108,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":16.143999999999998},{"$f":"ROUND(VLOOKUP($B108,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":15.885},{"$f":"ROUND(VLOOKUP($B108,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":15.917},{"$f":"ROUND(VLOOKUP($B108,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B108,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B108,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B108,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B108,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B108,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L108*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M108*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S109=0),ROUND(VLOOKUP($B108,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B108=10298,SUMPRODUCT(P$4:P107,$E$4:$E107),ROUND(H108-L108-J108,3))),0)","v":15.885},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S109=0),ROUND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B108=10298,SUMPRODUCT(Q$4:Q107,$E$4:$E107),ROUND(I108-M108-K108,3))),0)","v":15.917},{"$f":"+P108*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":139533.84},{"$f":"+Q108*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":139432.92000000001},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B108=10298,SUMPRODUCT($E$4:$E107,T$4:T107),ROUND(RT1SC!$J$10*(G108/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":15.907},{"$f":"+T108*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":139727.08799999999},{"$f":"+T108*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":139345.32},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B108=10298,SUMPRODUCT(W$4:W107,$E$4:$E107),ROUND(MAX(P108-$T108,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B108=10298,SUMPRODUCT(X$4:X107,$E$4:$E107),ROUND(MAX(Q108-$T108,0),3)))","v":9.9999999999997868E-3},0,0,0,9.9999999999997868E-3,{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B108=10298,ROUND(SUMPRODUCT($E$4:$E107,AG$4:AG107),7),ROUND(MIN(P108,$T108)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.2488999999999999E-3},{"$f":"IF($B108=10298,ROUND(SUMPRODUCT($E$4:$E107,AH$4:AH107),7),ROUND(MIN(Q108,$T108)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.2520000000000001E-3},{"$f":"ROUND(VLOOKUP($B108,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},2.2488999999999999E-3,2.2520000000000001E-3,2.2504500000000002E-3,{"$f":"+IF($B108=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG108*RT1SC!$J$10+L108)/(H108-J108))))","v":0.99998750698772421},{"$f":"+IF($B108=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B108,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH108*RT1SC!$J$10+M108)/(I108-K108))))","v":0.99935276622479119},1,1.0006286540516753,{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO108","v":4.9999999999999996E-2},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP108","v":5.0031432702583763E-2},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B108,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B108,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,BA108-BE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,BB108-BF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,MIN(BA108+AW108,0),0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$S,3,FALSE)=0,MIN(BB108+AX108,0),0)","v":0},{"$f":"ROUND(AG108*RT1SC!$J$10+AW108+AA108+BC108,3)","v":15.885},{"$f":"ROUND(AH108*RT1SC!$J$10+AX108+AB108+BD108,3)","v":15.917},{"$f":"+VLOOKUP($B108,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",1,{"$f":"+VLOOKUP($B117,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":4.88},{"$f":"+$F117+VLOOKUP($B117,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":4.88},{"$f":"ROUND(VLOOKUP($B117,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":4.59},{"$f":"ROUND(VLOOKUP($B117,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":4.6109999999999998},{"$f":"ROUND(VLOOKUP($B117,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B117,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B117,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B117,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B117,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B117,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L117*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M117*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S118=0),ROUND(VLOOKUP($B117,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B117=10298,SUMPRODUCT(P$4:P116,$E$4:$E116),ROUND(H117-L117-J117,3))),0)","v":4.59},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S118=0),ROUND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B117=10298,SUMPRODUCT(Q$4:Q116,$E$4:$E116),ROUND(I117-M117-K117,3))),0)","v":4.6109999999999998},{"$f":"+P117*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":40318.559999999998},{"$f":"+Q117*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":40392.36},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B117=10298,SUMPRODUCT($E$4:$E116,T$4:T116),ROUND(RT1SC!$J$10*(G117/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":4.8079999999999998},{"$f":"+T117*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":42233.472000000002},{"$f":"+T117*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":42118.080000000002},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B117=10298,SUMPRODUCT(W$4:W116,$E$4:$E116),ROUND(MAX(P117-$T117,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B117=10298,SUMPRODUCT(X$4:X116,$E$4:$E116),ROUND(MAX(Q117-$T117,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B117=10298,ROUND(SUMPRODUCT($E$4:$E116,AG$4:AG116),7),ROUND(MIN(P117,$T117)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.4979999999999997E-4},{"$f":"IF($B117=10298,ROUND(SUMPRODUCT($E$4:$E116,AH$4:AH116),7),ROUND(MIN(Q117,$T117)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.5280000000000004E-4},{"$f":"ROUND(VLOOKUP($B117,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},6.4979999999999997E-4,6.5280000000000004E-4,6.5130000000000006E-4,{"$f":"+IF($B117=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG117*RT1SC!$J$10+L117)/(H117-J117))))","v":0.9999508882352941},{"$f":"+IF($B117=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B117,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH117*RT1SC!$J$10+M117)/(I117-K117))))","v":0.99999233832140533},1,1,{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO117","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP117","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B117,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B117,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,BA117-BE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,BB117-BF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,MIN(BA117+AW117,0),0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$S,3,FALSE)=0,MIN(BB117+AX117,0),0)","v":0},{"$f":"ROUND(AG117*RT1SC!$J$10+AW117+AA117+BC117,3)","v":4.59},{"$f":"ROUND(AH117*RT1SC!$J$10+AX117+AB117+BD117,3)","v":4.6109999999999998},{"$f":"+VLOOKUP($B117,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",1,{"$f":"+VLOOKUP($B126,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":5.08},{"$f":"+$F126+VLOOKUP($B126,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":5.08},{"$f":"ROUND(VLOOKUP($B126,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":5.2519999999999998},{"$f":"ROUND(VLOOKUP($B126,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":5.2679999999999998},{"$f":"ROUND(VLOOKUP($B126,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B126,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B126,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B126,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B126,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B126,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L126*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M126*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S127=0),ROUND(VLOOKUP($B126,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B126=10298,SUMPRODUCT(P$4:P125,$E$4:$E125),ROUND(H126-L126-J126,3))),0)","v":5.2519999999999998},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S127=0),ROUND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B126=10298,SUMPRODUCT(Q$4:Q125,$E$4:$E125),ROUND(I126-M126-K126,3))),0)","v":5.2679999999999998},{"$f":"+P126*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":46133.567999999999},{"$f":"+Q126*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":46147.68},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B126=10298,SUMPRODUCT($E$4:$E125,T$4:T125),ROUND(RT1SC!$J$10*(G126/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":5.0049999999999999},{"$f":"+T126*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":43963.92},{"$f":"+T126*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":43843.799999999996},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B126=10298,SUMPRODUCT(W$4:W125,$E$4:$E125),ROUND(MAX(P126-$T126,0),3)))","v":0.247},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B126=10298,SUMPRODUCT(X$4:X125,$E$4:$E125),ROUND(MAX(Q126-$T126,0),3)))","v":0.26300000000000001},0,0,0.247,0.26300000000000001,{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B126=10298,ROUND(SUMPRODUCT($E$4:$E125,AG$4:AG125),7),ROUND(MIN(P126,$T126)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0859999999999999E-4},{"$f":"IF($B126=10298,ROUND(SUMPRODUCT($E$4:$E125,AH$4:AH125),7),ROUND(MIN(Q126,$T126)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":7.0859999999999999E-4},{"$f":"ROUND(VLOOKUP($B126,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},7.0859999999999999E-4,7.0859999999999999E-4,7.0859999999999999E-4,{"$f":"+IF($B126=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG126*RT1SC!$J$10+L126)/(H126-J126))))","v":0.95298942098248285},{"$f":"+IF($B126=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B126,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH126*RT1SC!$J$10+M126)/(I126-K126))))","v":0.95009499601366743},1.0493506493506493,1.0525474525474525,{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO126","v":5.7714285714285711E-2},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP126","v":5.7890109890109891E-2},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B126,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B126,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,BA126-BE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,BB126-BF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,MIN(BA126+AW126,0),0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$S,3,FALSE)=0,MIN(BB126+AX126,0),0)","v":0},{"$f":"ROUND(AG126*RT1SC!$J$10+AW126+AA126+BC126,3)","v":5.2519999999999998},{"$f":"ROUND(AH126*RT1SC!$J$10+AX126+AB126+BD126,3)","v":5.2679999999999998},{"$f":"+VLOOKUP($B126,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1,{"$f":"+VLOOKUP($B135,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":17.536000000000001},{"$f":"+$F135+VLOOKUP($B135,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":17.536000000000001},{"$f":"ROUND(VLOOKUP($B135,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":16.753},{"$f":"ROUND(VLOOKUP($B135,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":16.887},{"$f":"ROUND(VLOOKUP($B135,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B135,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B135,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B135,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B135,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B135,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L135*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M135*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S136=0),ROUND(VLOOKUP($B135,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B135=10298,SUMPRODUCT(P$4:P134,$E$4:$E134),ROUND(H135-L135-J135,3))),0)","v":16.753},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S136=0),ROUND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B135=10298,SUMPRODUCT(Q$4:Q134,$E$4:$E134),ROUND(I135-M135-K135,3))),0)","v":16.887},{"$f":"+P135*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":147158.35200000001},{"$f":"+Q135*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":147930.12},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B135=10298,SUMPRODUCT($E$4:$E134,T$4:T134),ROUND(RT1SC!$J$10*(G135/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":17.277999999999999},{"$f":"+T135*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":151769.95199999999},{"$f":"+T135*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":151355.28},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B135=10298,SUMPRODUCT(W$4:W134,$E$4:$E134),ROUND(MAX(P135-$T135,0),3)))","v":0},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B135=10298,SUMPRODUCT(X$4:X134,$E$4:$E134),ROUND(MAX(Q135-$T135,0),3)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B135=10298,ROUND(SUMPRODUCT($E$4:$E134,AG$4:AG134),7),ROUND(MIN(P135,$T135)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.3717999999999999E-3},{"$f":"IF($B135=10298,ROUND(SUMPRODUCT($E$4:$E134,AH$4:AH134),7),ROUND(MIN(Q135,$T135)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":2.3908000000000002E-3},{"$f":"ROUND(VLOOKUP($B135,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG135-$AI135","v":2.3717999999999999E-3},2.3908000000000002E-3,2.3813000000000003E-3,{"$f":"+IF($B135=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG135*RT1SC!$J$10+L135)/(H135-J135))))","v":0.99999338070793276},{"$f":"+IF($B135=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B135,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH135*RT1SC!$J$10+M135)/(I135-K135))))","v":1},{"$f":"MAX(P135/$T135,1)","v":1},1,{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO135","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP135","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B135,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B135,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,BA135-BE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,BB135-BF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,MIN(BA135+AW135,0),0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$S,3,FALSE)=0,MIN(BB135+AX135,0),0)","v":0},{"$f":"ROUND(AG135*RT1SC!$J$10+AW135+AA135+BC135,3)","v":16.753},{"$f":"ROUND(AH135*RT1SC!$J$10+AX135+AB135+BD135,3)","v":16.887},{"$f":"+VLOOKUP($B135,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,11680,"Weiser, City of",1,{"$f":"+VLOOKUP($B136,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":6.423},{"$f":"+$F136+VLOOKUP($B136,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":6.423},{"$f":"ROUND(VLOOKUP($B136,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":6.5350000000000001},{"$f":"ROUND(VLOOKUP($B136,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":6.5460000000000003},{"$f":"ROUND(VLOOKUP($B136,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B136,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B136,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B136,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B136,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B136,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L136*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M136*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S137=0),ROUND(VLOOKUP($B136,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B136=10298,SUMPRODUCT(P$4:P135,$E$4:$E135),ROUND(H136-L136-J136,3))),0)","v":6.5350000000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S137=0),ROUND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B136=10298,SUMPRODUCT(Q$4:Q135,$E$4:$E135),ROUND(I136-M136-K136,3))),0)","v":6.5460000000000003},{"$f":"+P136*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":57403.44},{"$f":"+Q136*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":57342.96},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B136=10298,SUMPRODUCT($E$4:$E135,T$4:T135),ROUND(RT1SC!$J$10*(G136/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":6.3289999999999997},{"$f":"+T136*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":55593.935999999994},{"$f":"+T136*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":55442.04},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B136=10298,SUMPRODUCT(W$4:W135,$E$4:$E135),ROUND(MAX(P136-$T136,0),3)))","v":0.20599999999999999},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B136=10298,SUMPRODUCT(X$4:X135,$E$4:$E135),ROUND(MAX(Q136-$T136,0),3)))","v":0.217},0,0,0.20599999999999999,0.217,{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B136=10298,ROUND(SUMPRODUCT($E$4:$E135,AG$4:AG135),7),ROUND(MIN(P136,$T136)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9599999999999999E-4},{"$f":"IF($B136=10298,ROUND(SUMPRODUCT($E$4:$E135,AH$4:AH135),7),ROUND(MIN(Q136,$T136)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.9599999999999999E-4},{"$f":"ROUND(VLOOKUP($B136,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG136-$AI136","v":8.9599999999999999E-4},8.9599999999999999E-4,8.9599999999999999E-4,{"$f":"+IF($B136=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG136*RT1SC!$J$10+L136)/(H136-J136))))","v":0.96844300535577654},{"$f":"+IF($B136=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B136,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH136*RT1SC!$J$10+M136)/(I136-K136))))","v":0.96681561869844179},{"$f":"MAX(P136/$T136,1)","v":1.0325485858745458},1.034286617159109,{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO136","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP136","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B136,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B136,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,BA136-BE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,BB136-BF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,MIN(BA136+AW136,0),0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$S,3,FALSE)=0,MIN(BB136+AX136,0),0)","v":0},{"$f":"ROUND(AG136*RT1SC!$J$10+AW136+AA136+BC136,3)","v":6.5350000000000001},{"$f":"ROUND(AH136*RT1SC!$J$10+AX136+AB136+BD136,3)","v":6.5460000000000003},{"$f":"+VLOOKUP($B136,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]
[null,12026,"Jefferson County PUD #1",1,{"$f":"+VLOOKUP($B137,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+$F137+VLOOKUP($B137,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":45.847000000000001},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":45.774999999999999},{"$f":"ROUND(VLOOKUP($B137,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":46.112000000000002},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B137,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B137,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"+L137*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"+M137*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":0},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(P$4:P136,$E$4:$E136),ROUND(H137-L137-J137,3))),0)","v":45.774999999999999},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S138=0),ROUND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B137=10298,SUMPRODUCT(Q$4:Q136,$E$4:$E136),ROUND(I137-M137-K137,3))),0)","v":46.112000000000002},{"$f":"+P137*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":402087.6},{"$f":"+Q137*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":403941.12},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT($E$4:$E136,T$4:T136),ROUND(RT1SC!$J$10*(G137/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":45.173000000000002},{"$f":"+T137*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":396799.63200000004},{"$f":"+T137*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":395715.48000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT(W$4:W136,$E$4:$E136),ROUND(MAX(P137-$T137,0),3)))","v":0.60199999999999998},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B137=10298,SUMPRODUCT(X$4:X136,$E$4:$E136),ROUND(MAX(Q137-$T137,0),3)))","v":0.93899999999999995},0,0,0.60199999999999998,0.93899999999999995,{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AG$4:AG136),7),ROUND(MIN(P137,$T137)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.3953999999999999E-3},{"$f":"IF($B137=10298,ROUND(SUMPRODUCT($E$4:$E136,AH$4:AH136),7),ROUND(MIN(Q137,$T137)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":6.3953999999999999E-3},{"$f":"ROUND(VLOOKUP($B137,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG137-$AI137","v":6.3953999999999999E-3},6.3953999999999999E-3,6.3953999999999999E-3,{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG137*RT1SC!$J$10+L137)/(H137-J137))))","v":0.98684968915346793},{"$f":"+IF($B137=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B137,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH137*RT1SC!$J$10+M137)/(I137-K137))))","v":0.97963750262404559},{"$f":"MAX(P137/$T137,1)","v":1.0133265446173598},1.0207867531490049,{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP137","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},0,0,{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},{"$f":"ROUND((VLOOKUP($B137,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":0},0,0,{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,BA137-BE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,BB137-BF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BA137+AW137,0),0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$S,3,FALSE)=0,MIN(BB137+AX137,0),0)","v":0},{"$f":"ROUND(AG137*RT1SC!$J$10+AW137+AA137+BC137,3)","v":45.774999999999999},{"$f":"ROUND(AH137*RT1SC!$J$10+AX137+AB137+BD137,3)","v":46.112000000000002},{"$f":"+VLOOKUP($B137,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",1,{"$f":"+VLOOKUP($B138,Init!$Q:$T,4,FALSE)","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(F$3,Init!$Q$4:$GE$4,0),FALSE)","v":611.26099999999985},{"$f":"+$F138+VLOOKUP($B138,Init!$Q:$GF,MATCH(\"RHWM Aug \"&VALUE(RIGHT(G$3,4)),Init!$Q$4:$GF$4,0),FALSE)","v":611.26099999999985},{"$f":"ROUND(VLOOKUP($B138,I_TRL!$B$2:$VK$138,MATCH(VALUE(RIGHT(H$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(H$3,4)),Init!$M:$O,3,FALSE),3)","v":678.46799999999996},{"$f":"ROUND(VLOOKUP($B138,I_TRL!$B:$VK,MATCH(VALUE(RIGHT(I$3,4)),I_TRL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(I$3,4)),Init!$M:$O,3,FALSE),3)","v":685.154},{"$f":"ROUND(VLOOKUP($B138,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(J$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(J$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND(VLOOKUP($B138,I_NLSL!$B:$VK,MATCH(VALUE(RIGHT(K$3,4)),I_NLSL!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(K$3,4)),Init!$M:$O,3,FALSE),3)","v":0},{"$f":"ROUND((VLOOKUP($B138,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B138,I_ER!$B:$VK,MATCH(VALUE(RIGHT(L$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(L$3,4)),Init!$M:$O,3,FALSE),3)","v":13.179},{"$f":"ROUND((VLOOKUP($B138,I_ER_other!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER_other!$B$2:$VK$2,0),FALSE)+VLOOKUP($B138,I_ER!$B:$VK,MATCH(VALUE(RIGHT(M$3,4)),I_ER!$B$2:$VK$2,0),FALSE))/VLOOKUP(VALUE(RIGHT(M$3,4)),Init!$M:$O,3,FALSE),3)","v":13.185},{"$f":"+L138*VLOOKUP(VALUE(RIGHT(N$3,4)),Init!$M:$O,3,FALSE)","v":115764.336},{"$f":"+M138*VLOOKUP(VALUE(RIGHT(O$3,4)),Init!$M:$O,3,FALSE)","v":115500.6},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S139=0),ROUND(VLOOKUP($B138,Init!$Q:$GE,MATCH(P$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B138=10298,SUMPRODUCT(P$4:P137,$E$4:$E137),ROUND(H138-L138-J138,3))),0)","v":665.21600000000001},{"$f":"MAX(IF(AND(Init!$C$14=\"Yes\",Init!$S139=0),ROUND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Q$3,Init!$Q$4:$GE$4,0),FALSE),3),IF($B138=10298,SUMPRODUCT(Q$4:Q137,$E$4:$E137),ROUND(I138-M138-K138,3))),0)","v":671.89300000000003},{"$f":"+P138*VLOOKUP(VALUE(RIGHT(R$3,4)),Init!$M:$O,3,FALSE)","v":5843257.3440000005},{"$f":"+Q138*VLOOKUP(VALUE(RIGHT(S$3,4)),Init!$M:$O,3,FALSE)","v":5885782.6800000006},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$GE,MATCH(T$3,Init!$Q$4:$GE$4,0),FALSE),IF($B138=10298,SUMPRODUCT($E$4:$E137,T$4:T137),ROUND(RT1SC!$J$10*(G138/SUMPRODUCT($D$4:$D$171,$G$4:$G$171)),3)))","v":602.27600000000007},{"$f":"+T138*VLOOKUP(VALUE(RIGHT(U$3,4)),Init!$M:$O,3,FALSE)","v":5290392.3840000005},{"$f":"+T138*VLOOKUP(VALUE(RIGHT(V$3,4)),Init!$M:$O,3,FALSE)","v":5275937.7600000007},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$GE,MATCH(W$3,Init!$Q$4:$GE$4,0),FALSE),IF($B138=10298,SUMPRODUCT(W$4:W137,$E$4:$E137),ROUND(MAX(P138-$T138,0),3)))","v":67.096000000000004},{"$f":"IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$GE,MATCH(X$3,Init!$Q$4:$GE$4,0),FALSE),IF($B138=10298,SUMPRODUCT(X$4:X137,$E$4:$E137),ROUND(MAX(Q138-$T138,0),3)))","v":73.69},{"$f":"IF($E138=1,W138,IF(AND((AC138+AY138)=0,W138<1),0,IF(AND((AC138+AY138)>0,W138<1),MIN(AC138+AY138,W138),IF(W138<1,0,W138))))","v":67.096000000000004},73.69,0,0,{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(AC$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(AD$3,Init!$Q$4:$GE$4,0),FALSE)","v":0},67.096000000000004,73.69,{"$f":"IF($B138=10298,ROUND(SUMPRODUCT($E$4:$E137,AG$4:AG137),7),ROUND(MIN(P138,$T138)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4679199999999996E-2},{"$f":"IF($B138=10298,ROUND(SUMPRODUCT($E$4:$E137,AH$4:AH137),7),ROUND(MIN(Q138,$T138)/SUMPRODUCT($D$4:$D$171,$T$4:$T$171),7))","v":8.4690799999999997E-2},{"$f":"ROUND(VLOOKUP($B138,Init!$Q:$GF,MATCH(Init!$AF$4,Init!$Q$4:$GF$4,0),FALSE)*(ROUND((SUMPRODUCT($D$4:$D$138,$F$4:$F$138)/SUMPRODUCT($D$4:$D$138,$G$4:$G$138)),5)),7)","v":0},{"$f":"+AG138-$AI138","v":8.4679199999999996E-2},8.4690799999999997E-2,8.4684999999999996E-2,{"$f":"+IF($B138=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$GE,MATCH(AM$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AG138*RT1SC!$J$10+L138)/(H138-J138))))","v":0.901095967104662},{"$f":"+IF($B138=\"\",\"\",IF(Init!$C$14=\"Yes\",VLOOKUP($B138,Init!$Q:$GE,MATCH(AN$3,Init!$Q$4:$GE$4,0),FALSE),MIN(1,(AH138*RT1SC!$J$10+M138)/(I138-K138))))","v":0.8924341936859741},{"$f":"MAX(P138/$T138,1)","v":1.1045035830748693},1.1155898624550871,{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AO138","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$FQ$4,Init!$Q$4:$GE$4,0),FALSE)*AP138","v":0},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(AS$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(AT$3,Init!$Q$4:$GE$4,0),FALSE)","v":3},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(AU$3,Init!$Q$4:$GE$4,0),FALSE)","v":14.374000000000001},{"$f":"+VLOOKUP($B138,Init!$Q:$GE,MATCH(AV$3,Init!$Q$4:$GE$4,0),FALSE)","v":4.4059999999999997},53.52,70.113,{"$f":"ROUND((VLOOKUP($B138,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AY$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AY$3,4)),Init!$M:$O,3,FALSE)),3)","v":3.5760000000000001},{"$f":"ROUND((VLOOKUP($B138,I_NR!$B:$VK,MATCH(VALUE(RIGHT(AZ$3,4)),I_NR!$B$2:$VK$2,0),FALSE)/VLOOKUP(VALUE(RIGHT(AZ$3,4)),Init!$M:$O,3,FALSE)),3)","v":3.577},0,-1.7763568394002505E-15,{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,BA138-BE138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,BB138-BF138,0)","v":-1.7763568394002505E-15},{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,MIN(BA138+AW138,0),0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$S,3,FALSE)=0,MIN(BB138+AX138,0),0)","v":0},{"$f":"ROUND(AG138*RT1SC!$J$10+AW138+AA138+BC138,3)","v":651.64},{"$f":"ROUND(AH138*RT1SC!$J$10+AX138+AB138+BD138,3)","v":668.31500000000005},{"$f":"+VLOOKUP($B138,Init!$Q:$GF,MATCH(BI$3,Init!$Q$4:$GF$4,0),FALSE)","v":1}]

{"sheet":"AboveHWM","index":17,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W4-TOCA!$AA4,TOCA!$X4-TOCA!$AB4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W5-TOCA!$AA5,TOCA!$X5-TOCA!$AB5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(G$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":3288.3240000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(I$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3523.9359999999997},{"$f":"+IF(J$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(K$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(M$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":3032.2240000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(O$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3349.788},{"$f":"+IF(P$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(Q$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":3114.1759999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(S$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(U$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":3278.08},{"$f":"+IF(V$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(W$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":4425.4079999999994},{"$f":"+IF(Y$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3196.1279999999997},{"$f":"+IF(Z$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3933.6959999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3441.9839999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4952.4480000000003},{"$f":"+IF(AC$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3576.768},{"$f":"+IF(AD$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AE$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3679.944},{"$f":"+IF(AF$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AG$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3943.616},{"$f":"+IF(AH$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AI$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4402.1760000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3301.6320000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AM$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3748.7280000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AO$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3485.056},{"$f":"+IF(AP$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AR$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AS$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3668.48},{"$f":"+IF(AT$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AU$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AV$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AW$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AX$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AY$2<$AB$2,TOCA!$W6-TOCA!$AA6,TOCA!$X6-TOCA!$AB6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3668.48}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(E$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(G$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1657.9649999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(I$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1776.76},{"$f":"+IF(J$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(K$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(M$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1528.84},{"$f":"+IF(N$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(O$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1688.9549999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(Q$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1570.16},{"$f":"+IF(R$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(S$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(U$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1652.8},{"$f":"+IF(V$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(W$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2231.2800000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1611.48},{"$f":"+IF(Z$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1983.3600000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1735.44},{"$f":"+IF(AB$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2323.2960000000003},{"$f":"+IF(AC$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1677.9360000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1726.338},{"$f":"+IF(AF$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1850.0320000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AI$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2065.152},{"$f":"+IF(AK$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1548.864},{"$f":"+IF(AL$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AM$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1758.606},{"$f":"+IF(AN$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AO$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1634.912},{"$f":"+IF(AP$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1720.96},{"$f":"+IF(AT$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AU$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AW$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AY$2<$AB$2,TOCA!$W7-TOCA!$AA7,TOCA!$X7-TOCA!$AB7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1720.96}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2744.3520000000003},{"$f":"+IF(E$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":2163.8160000000003},{"$f":"+IF(F$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2638.8},{"$f":"+IF(G$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":2117.6370000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2638.8},{"$f":"+IF(I$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2269.3679999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2744.3520000000003},{"$f":"+IF(K$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":2163.8160000000003},{"$f":"+IF(L$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2638.8},{"$f":"+IF(M$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1952.7120000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2744.3520000000003},{"$f":"+IF(O$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":2157.2190000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2744.3520000000003},{"$f":"+IF(Q$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":2005.4880000000001},{"$f":"+IF(R$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2744.3520000000003},{"$f":"+IF(S$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":2163.8160000000003},{"$f":"+IF(T$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2638.8},{"$f":"+IF(U$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":2111.04},{"$f":"+IF(V$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2744.3520000000003},{"$f":"+IF(W$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":2163.8160000000003},{"$f":"+IF(X$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2849.904},{"$f":"+IF(Y$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":2058.2640000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2533.248},{"$f":"+IF(AA$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":2216.5920000000001},{"$f":"+IF(AB$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":3033.5039999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":2190.864},{"$f":"+IF(AD$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2254.0619999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2415.5680000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AI$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2696.4480000000003},{"$f":"+IF(AK$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2022.336},{"$f":"+IF(AL$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AM$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":2296.194},{"$f":"+IF(AN$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AO$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":2134.6880000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":2247.04},{"$f":"+IF(AT$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AU$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AW$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$W8-TOCA!$AA8,TOCA!$X8-TOCA!$AB8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2247.04}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"+IF(F$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"+IF(G$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1304.223},{"$f":"+IF(H$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"+IF(I$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1397.6719999999998},{"$f":"+IF(J$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"+IF(K$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"+IF(L$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"+IF(M$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1202.6479999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"+IF(O$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1328.6009999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"+IF(Q$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1235.1519999999998},{"$f":"+IF(R$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"+IF(S$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"+IF(T$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"+IF(U$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1300.1599999999999},{"$f":"+IF(V$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"+IF(W$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"+IF(X$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1755.2159999999999},{"$f":"+IF(Y$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1267.6559999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1560.192},{"$f":"+IF(AA$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1365.1679999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1753.056},{"$f":"+IF(AC$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1266.096},{"$f":"+IF(AD$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1302.6179999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1395.952},{"$f":"+IF(AH$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"+IF(AI$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1558.2719999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1168.704},{"$f":"+IF(AL$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"+IF(AM$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1326.9659999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1233.6320000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1298.56},{"$f":"+IF(AT$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"+IF(AY$2<$AB$2,TOCA!$W9-TOCA!$AA9,TOCA!$X9-TOCA!$AB9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1298.56}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(E$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(F$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(G$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1136.982},{"$f":"+IF(H$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(I$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1218.4479999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(K$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(L$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(M$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1048.432},{"$f":"+IF(N$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(O$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1158.2339999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(Q$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1076.768},{"$f":"+IF(R$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(S$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(T$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(U$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1133.44},{"$f":"+IF(V$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(W$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(X$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1530.144},{"$f":"+IF(Y$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1105.104},{"$f":"+IF(Z$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1360.1279999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1190.1119999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1616.1120000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1167.192},{"$f":"+IF(AD$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AE$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1200.8610000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AG$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1286.904},{"$f":"+IF(AH$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AI$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1436.5440000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1077.4080000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1223.307},{"$f":"+IF(AN$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AO$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1137.2640000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AR$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AS$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1197.1200000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AU$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AV$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AW$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AX$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$W10-TOCA!$AA10,TOCA!$X10-TOCA!$AB10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1197.1200000000001}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"+IF(E$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"+IF(F$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"+IF(G$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":5465.9879999999994},{"$f":"+IF(H$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"+IF(I$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":5857.6319999999996},{"$f":"+IF(J$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"+IF(K$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"+IF(L$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"+IF(M$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":5040.2879999999996},{"$f":"+IF(N$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"+IF(O$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":5568.1559999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"+IF(Q$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":5176.5119999999997},{"$f":"+IF(R$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"+IF(S$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"+IF(T$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"+IF(U$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":5448.9599999999991},{"$f":"+IF(V$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"+IF(W$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"+IF(X$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":7356.0959999999995},{"$f":"+IF(Y$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":5312.7359999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":6538.7519999999995},{"$f":"+IF(AA$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":5721.4079999999994},{"$f":"+IF(AB$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":8102.16},{"$f":"+IF(AC$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":5851.5599999999995},{"$f":"+IF(AD$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"+IF(AE$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":6020.3549999999996},{"$f":"+IF(AF$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"+IF(AG$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":6451.7199999999993},{"$f":"+IF(AH$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"+IF(AI$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":7201.92},{"$f":"+IF(AK$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":5401.44},{"$f":"+IF(AL$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"+IF(AM$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":6132.8849999999993},{"$f":"+IF(AN$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"+IF(AO$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":5701.5199999999995},{"$f":"+IF(AP$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"+IF(AR$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"+IF(AS$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":6001.5999999999995},{"$f":"+IF(AT$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"+IF(AU$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"+IF(AV$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"+IF(AW$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"+IF(AX$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"+IF(AY$2<$AB$2,TOCA!$W11-TOCA!$AA11,TOCA!$X11-TOCA!$AB11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":6001.5999999999995}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W12-TOCA!$AA12,TOCA!$X12-TOCA!$AB12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W13-TOCA!$AA13,TOCA!$X13-TOCA!$AB13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W14-TOCA!$AA14,TOCA!$X14-TOCA!$AB14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W15-TOCA!$AA15,TOCA!$X15-TOCA!$AB15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(E$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(F$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(G$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":579.726},{"$f":"+IF(H$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(I$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":621.26400000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(L$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(M$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":534.57600000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":590.56200000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":549.024},{"$f":"+IF(R$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(S$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(T$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(U$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":577.92000000000007},{"$f":"+IF(V$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(X$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":780.19200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":563.47199999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":693.50400000000002},{"$f":"+IF(AA$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":606.81600000000003},{"$f":"+IF(AB$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":816.048},{"$f":"+IF(AC$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":589.36800000000005},{"$f":"+IF(AD$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AE$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":606.36900000000003},{"$f":"+IF(AF$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AG$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":649.81600000000003},{"$f":"+IF(AH$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AI$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":725.37599999999998},{"$f":"+IF(AK$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":544.03200000000004},{"$f":"+IF(AL$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AM$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":617.70299999999997},{"$f":"+IF(AN$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AO$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":574.25599999999997},{"$f":"+IF(AP$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AR$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AS$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":604.48},{"$f":"+IF(AT$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AU$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AW$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$W17-TOCA!$AA17,TOCA!$X17-TOCA!$AB17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":604.48}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(E$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(G$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":850.00800000000004},{"$f":"+IF(H$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(I$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":910.91200000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(K$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(M$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":783.80799999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(O$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":865.89600000000007},{"$f":"+IF(P$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(Q$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":804.99200000000008},{"$f":"+IF(R$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(S$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(U$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":847.36},{"$f":"+IF(V$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(W$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1143.9360000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":826.17600000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1016.8320000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":889.72800000000007},{"$f":"+IF(AB$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1251.5039999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":903.86399999999992},{"$f":"+IF(AD$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":929.9369999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":996.56799999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AI$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1112.4479999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":834.3359999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":947.31899999999996},{"$f":"+IF(AN$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":880.68799999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AR$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":927.04},{"$f":"+IF(AT$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AV$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AX$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$W26-TOCA!$AA26,TOCA!$X26-TOCA!$AB26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":927.04}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W35-TOCA!$AA35,TOCA!$X35-TOCA!$AB35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"+IF(E$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"+IF(F$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"+IF(G$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":80.570999999999998},{"$f":"+IF(H$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"+IF(I$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":86.343999999999994},{"$f":"+IF(J$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"+IF(K$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"+IF(L$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"+IF(M$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":74.296000000000006},{"$f":"+IF(N$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"+IF(O$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":82.076999999999998},{"$f":"+IF(P$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"+IF(Q$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":76.304000000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"+IF(S$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"+IF(T$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"+IF(U$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":80.319999999999993},{"$f":"+IF(V$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"+IF(W$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"+IF(X$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":108.432},{"$f":"+IF(Y$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":78.311999999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":96.384},{"$f":"+IF(AA$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":84.335999999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":153.792},{"$f":"+IF(AC$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":111.07199999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"+IF(AE$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":114.276},{"$f":"+IF(AF$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"+IF(AG$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":122.464},{"$f":"+IF(AH$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"+IF(AI$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":136.70400000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":102.52799999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"+IF(AM$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":116.41199999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"+IF(AO$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":108.22399999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"+IF(AR$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"+IF(AS$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":113.91999999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"+IF(AU$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"+IF(AV$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"+IF(AW$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"+IF(AX$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$W44-TOCA!$AA44,TOCA!$X44-TOCA!$AB44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":113.91999999999999}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W53-TOCA!$AA53,TOCA!$X53-TOCA!$AB53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W62-TOCA!$AA62,TOCA!$X62-TOCA!$AB62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W71-TOCA!$AA71,TOCA!$X71-TOCA!$AB71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2453.9839999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1934.8720000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2359.6},{"$f":"+IF(G$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1893.579},{"$f":"+IF(H$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2359.6},{"$f":"+IF(I$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":2029.2560000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2453.9839999999999},{"$f":"+IF(K$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1934.8720000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2359.6},{"$f":"+IF(M$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1746.104},{"$f":"+IF(N$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2453.9839999999999},{"$f":"+IF(O$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1928.973},{"$f":"+IF(P$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2453.9839999999999},{"$f":"+IF(Q$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1793.296},{"$f":"+IF(R$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2453.9839999999999},{"$f":"+IF(S$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1934.8720000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2359.6},{"$f":"+IF(U$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1887.68},{"$f":"+IF(V$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2453.9839999999999},{"$f":"+IF(W$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1934.8720000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2548.3679999999999},{"$f":"+IF(Y$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1840.4880000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":2265.2159999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1982.0640000000001},{"$f":"+IF(AB$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":3290.9760000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":2376.8160000000003},{"$f":"+IF(AD$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":3047.2000000000003},{"$f":"+IF(AE$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2445.3780000000002},{"$f":"+IF(AF$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":3047.2000000000003},{"$f":"+IF(AG$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2620.5920000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":3169.0880000000002},{"$f":"+IF(AI$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2498.7040000000002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2925.3119999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2193.9839999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":3169.0880000000002},{"$f":"+IF(AM$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":2491.0860000000002},{"$f":"+IF(AN$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":3169.0880000000002},{"$f":"+IF(AO$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":2315.8720000000003},{"$f":"+IF(AP$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":3169.0880000000002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2498.7040000000002},{"$f":"+IF(AR$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":3047.2000000000003},{"$f":"+IF(AS$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":2437.7600000000002},{"$f":"+IF(AT$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":3169.0880000000002},{"$f":"+IF(AU$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2498.7040000000002},{"$f":"+IF(AV$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":3169.0880000000002},{"$f":"+IF(AW$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2498.7040000000002},{"$f":"+IF(AX$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":3047.2000000000003},{"$f":"+IF(AY$2<$AB$2,TOCA!$W72-TOCA!$AA72,TOCA!$X72-TOCA!$AB72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2437.7600000000002}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(E$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(G$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":570.41699999999992},{"$f":"+IF(H$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(I$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":611.28800000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(K$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(M$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":525.99199999999996},{"$f":"+IF(N$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(O$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":581.07899999999995},{"$f":"+IF(P$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(Q$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":540.20799999999997},{"$f":"+IF(R$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(S$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(U$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":568.64},{"$f":"+IF(V$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(W$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":767.66399999999999},{"$f":"+IF(Y$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":554.42399999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":682.36799999999994},{"$f":"+IF(AA$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":597.072},{"$f":"+IF(AB$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":838.94399999999996},{"$f":"+IF(AC$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":605.904},{"$f":"+IF(AD$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":623.38199999999995},{"$f":"+IF(AF$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":668.048},{"$f":"+IF(AH$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AI$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":745.72799999999995},{"$f":"+IF(AK$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":559.29599999999994},{"$f":"+IF(AL$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AM$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":635.03399999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AO$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":590.36799999999994},{"$f":"+IF(AP$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AR$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":621.43999999999994},{"$f":"+IF(AT$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AU$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AV$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AW$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AX$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$W81-TOCA!$AA81,TOCA!$X81-TOCA!$AB81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":621.43999999999994}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"+IF(E$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"+IF(F$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"+IF(G$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1157.5260000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"+IF(I$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1240.4639999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"+IF(K$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"+IF(L$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"+IF(M$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1067.376},{"$f":"+IF(N$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"+IF(O$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1179.162},{"$f":"+IF(P$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"+IF(Q$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1096.2239999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"+IF(S$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"+IF(T$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"+IF(U$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1153.92},{"$f":"+IF(V$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"+IF(W$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"+IF(X$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1557.7919999999999},{"$f":"+IF(Y$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1125.0719999999999},{"$f":"+IF(Z$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1384.704},{"$f":"+IF(AA$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1211.616},{"$f":"+IF(AB$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1805.7599999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1304.1599999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"+IF(AE$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1341.78},{"$f":"+IF(AF$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"+IF(AG$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1437.9199999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"+IF(AI$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1605.12},{"$f":"+IF(AK$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1203.8399999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"+IF(AM$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1366.86},{"$f":"+IF(AN$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"+IF(AO$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1270.7199999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"+IF(AR$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"+IF(AS$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1337.6},{"$f":"+IF(AT$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"+IF(AU$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"+IF(AV$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"+IF(AW$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"+IF(AX$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"+IF(AY$2<$AB$2,TOCA!$W90-TOCA!$AA90,TOCA!$X90-TOCA!$AB90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1337.6}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W99-TOCA!$AA99,TOCA!$X99-TOCA!$AB99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W108-TOCA!$AA108,TOCA!$X108-TOCA!$AB108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W117-TOCA!$AA117,TOCA!$X117-TOCA!$AB117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W126-TOCA!$AA126,TOCA!$X126-TOCA!$AB126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W135-TOCA!$AA135,TOCA!$X135-TOCA!$AB135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W136-TOCA!$AA136,TOCA!$X136-TOCA!$AB136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$W137-TOCA!$AA137,TOCA!$X137-TOCA!$AB137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":27911.936000000002},{"$f":"+IF(E$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":22007.488000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":26838.400000000001},{"$f":"+IF(G$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":21537.816000000003},{"$f":"+IF(H$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":26838.400000000001},{"$f":"+IF(I$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":23081.024000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":27911.936000000002},{"$f":"+IF(K$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":22007.488000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":26838.400000000001},{"$f":"+IF(M$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":19860.416000000001},{"$f":"+IF(N$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":27911.936000000002},{"$f":"+IF(O$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":21940.392},{"$f":"+IF(P$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":27911.936000000002},{"$f":"+IF(Q$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":20397.184000000001},{"$f":"+IF(R$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":27911.936000000002},{"$f":"+IF(S$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":22007.488000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":26838.400000000001},{"$f":"+IF(U$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":21470.720000000001},{"$f":"+IF(V$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":27911.936000000002},{"$f":"+IF(W$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":22007.488000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":28985.472000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":20933.952000000001},{"$f":"+IF(Z$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":25764.864000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":22544.256000000001},{"$f":"+IF(AB$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":31834.079999999998},{"$f":"+IF(AC$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":22991.279999999999},{"$f":"+IF(AD$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":29476},{"$f":"+IF(AE$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":23654.489999999998},{"$f":"+IF(AF$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":29476},{"$f":"+IF(AG$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":25349.360000000001},{"$f":"+IF(AH$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":30655.040000000001},{"$f":"+IF(AI$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":24170.32},{"$f":"+IF(AJ$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":28296.959999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":21222.720000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":30655.040000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":24096.63},{"$f":"+IF(AN$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":30655.040000000001},{"$f":"+IF(AO$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":22401.759999999998},{"$f":"+IF(AP$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":30655.040000000001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":24170.32},{"$f":"+IF(AR$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":29476},{"$f":"+IF(AS$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":23580.799999999999},{"$f":"+IF(AT$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":30655.040000000001},{"$f":"+IF(AU$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":24170.32},{"$f":"+IF(AV$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":30655.040000000001},{"$f":"+IF(AW$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":24170.32},{"$f":"+IF(AX$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":29476},{"$f":"+IF(AY$2<$AB$2,TOCA!$W138-TOCA!$AA138,TOCA!$X138-TOCA!$AB138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":23580.799999999999}]

{"sheet":"RemainingAboveHWM","index":18,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Not Served by Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"MAX(AboveHWM!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"MAX(AboveHWM!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"MAX(AboveHWM!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"MAX(AboveHWM!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"MAX(AboveHWM!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"MAX(AboveHWM!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"MAX(AboveHWM!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"MAX(AboveHWM!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"MAX(AboveHWM!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"MAX(AboveHWM!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"MAX(AboveHWM!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"MAX(AboveHWM!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"MAX(AboveHWM!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"MAX(AboveHWM!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"MAX(AboveHWM!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"MAX(AboveHWM!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"MAX(AboveHWM!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"MAX(AboveHWM!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"MAX(AboveHWM!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"MAX(AboveHWM!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"MAX(AboveHWM!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"MAX(AboveHWM!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"MAX(AboveHWM!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"MAX(AboveHWM!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"MAX(AboveHWM!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"MAX(AboveHWM!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"MAX(AboveHWM!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"MAX(AboveHWM!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"MAX(AboveHWM!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"MAX(AboveHWM!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"MAX(AboveHWM!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"MAX(AboveHWM!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"MAX(AboveHWM!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"MAX(AboveHWM!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"MAX(AboveHWM!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"MAX(AboveHWM!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"MAX(AboveHWM!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"MAX(AboveHWM!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"MAX(AboveHWM!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"MAX(AboveHWM!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"MAX(AboveHWM!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"MAX(AboveHWM!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"MAX(AboveHWM!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"MAX(AboveHWM!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"MAX(AboveHWM!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"MAX(AboveHWM!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"MAX(AboveHWM!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"MAX(AboveHWM!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"MAX(AboveHWM!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"MAX(AboveHWM!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"MAX(AboveHWM!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"MAX(AboveHWM!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"MAX(AboveHWM!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"MAX(AboveHWM!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"MAX(AboveHWM!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"MAX(AboveHWM!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"MAX(AboveHWM!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"MAX(AboveHWM!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"MAX(AboveHWM!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"MAX(AboveHWM!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"MAX(AboveHWM!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"MAX(AboveHWM!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"MAX(AboveHWM!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"MAX(AboveHWM!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"MAX(AboveHWM!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"MAX(AboveHWM!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"MAX(AboveHWM!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"MAX(AboveHWM!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"MAX(AboveHWM!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"MAX(AboveHWM!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"MAX(AboveHWM!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"MAX(AboveHWM!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"MAX(AboveHWM!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"MAX(AboveHWM!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"MAX(AboveHWM!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"MAX(AboveHWM!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"MAX(AboveHWM!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"MAX(AboveHWM!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"MAX(AboveHWM!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"MAX(AboveHWM!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"MAX(AboveHWM!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"MAX(AboveHWM!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"MAX(AboveHWM!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"MAX(AboveHWM!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"MAX(AboveHWM!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"MAX(AboveHWM!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"MAX(AboveHWM!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"MAX(AboveHWM!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"MAX(AboveHWM!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"MAX(AboveHWM!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"MAX(AboveHWM!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"MAX(AboveHWM!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"MAX(AboveHWM!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"MAX(AboveHWM!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"MAX(AboveHWM!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"MAX(AboveHWM!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"MAX(AboveHWM!D6-Tier2_Vintage!D6,0)","v":4261.5039999999999},{"$f":"MAX(AboveHWM!E6-Tier2_Vintage!E6,0)","v":3360.0320000000002},{"$f":"MAX(AboveHWM!F6-Tier2_Vintage!F6,0)","v":4097.6000000000004},{"$f":"MAX(AboveHWM!G6-Tier2_Vintage!G6,0)","v":3288.3240000000001},{"$f":"MAX(AboveHWM!H6-Tier2_Vintage!H6,0)","v":4097.6000000000004},{"$f":"MAX(AboveHWM!I6-Tier2_Vintage!I6,0)","v":3523.9359999999997},{"$f":"MAX(AboveHWM!J6-Tier2_Vintage!J6,0)","v":4261.5039999999999},{"$f":"MAX(AboveHWM!K6-Tier2_Vintage!K6,0)","v":3360.0320000000002},{"$f":"MAX(AboveHWM!L6-Tier2_Vintage!L6,0)","v":4097.6000000000004},{"$f":"MAX(AboveHWM!M6-Tier2_Vintage!M6,0)","v":3032.2240000000002},{"$f":"MAX(AboveHWM!N6-Tier2_Vintage!N6,0)","v":4261.5039999999999},{"$f":"MAX(AboveHWM!O6-Tier2_Vintage!O6,0)","v":3349.788},{"$f":"MAX(AboveHWM!P6-Tier2_Vintage!P6,0)","v":4261.5039999999999},{"$f":"MAX(AboveHWM!Q6-Tier2_Vintage!Q6,0)","v":3114.1759999999999},{"$f":"MAX(AboveHWM!R6-Tier2_Vintage!R6,0)","v":4261.5039999999999},{"$f":"MAX(AboveHWM!S6-Tier2_Vintage!S6,0)","v":3360.0320000000002},{"$f":"MAX(AboveHWM!T6-Tier2_Vintage!T6,0)","v":4097.6000000000004},{"$f":"MAX(AboveHWM!U6-Tier2_Vintage!U6,0)","v":3278.08},{"$f":"MAX(AboveHWM!V6-Tier2_Vintage!V6,0)","v":4261.5039999999999},{"$f":"MAX(AboveHWM!W6-Tier2_Vintage!W6,0)","v":3360.0320000000002},{"$f":"MAX(AboveHWM!X6-Tier2_Vintage!X6,0)","v":4425.4079999999994},{"$f":"MAX(AboveHWM!Y6-Tier2_Vintage!Y6,0)","v":3196.1279999999997},{"$f":"MAX(AboveHWM!Z6-Tier2_Vintage!Z6,0)","v":3933.6959999999999},{"$f":"MAX(AboveHWM!AA6-Tier2_Vintage!AA6,0)","v":3441.9839999999999},{"$f":"MAX(AboveHWM!AB6-Tier2_Vintage!AB6,0)","v":4952.4480000000003},{"$f":"MAX(AboveHWM!AC6-Tier2_Vintage!AC6,0)","v":3576.768},{"$f":"MAX(AboveHWM!AD6-Tier2_Vintage!AD6,0)","v":4585.6000000000004},{"$f":"MAX(AboveHWM!AE6-Tier2_Vintage!AE6,0)","v":3679.944},{"$f":"MAX(AboveHWM!AF6-Tier2_Vintage!AF6,0)","v":4585.6000000000004},{"$f":"MAX(AboveHWM!AG6-Tier2_Vintage!AG6,0)","v":3943.616},{"$f":"MAX(AboveHWM!AH6-Tier2_Vintage!AH6,0)","v":4769.0240000000003},{"$f":"MAX(AboveHWM!AI6-Tier2_Vintage!AI6,0)","v":3760.192},{"$f":"MAX(AboveHWM!AJ6-Tier2_Vintage!AJ6,0)","v":4402.1760000000004},{"$f":"MAX(AboveHWM!AK6-Tier2_Vintage!AK6,0)","v":3301.6320000000001},{"$f":"MAX(AboveHWM!AL6-Tier2_Vintage!AL6,0)","v":4769.0240000000003},{"$f":"MAX(AboveHWM!AM6-Tier2_Vintage!AM6,0)","v":3748.7280000000001},{"$f":"MAX(AboveHWM!AN6-Tier2_Vintage!AN6,0)","v":4769.0240000000003},{"$f":"MAX(AboveHWM!AO6-Tier2_Vintage!AO6,0)","v":3485.056},{"$f":"MAX(AboveHWM!AP6-Tier2_Vintage!AP6,0)","v":4769.0240000000003},{"$f":"MAX(AboveHWM!AQ6-Tier2_Vintage!AQ6,0)","v":3760.192},{"$f":"MAX(AboveHWM!AR6-Tier2_Vintage!AR6,0)","v":4585.6000000000004},{"$f":"MAX(AboveHWM!AS6-Tier2_Vintage!AS6,0)","v":3668.48},{"$f":"MAX(AboveHWM!AT6-Tier2_Vintage!AT6,0)","v":4769.0240000000003},{"$f":"MAX(AboveHWM!AU6-Tier2_Vintage!AU6,0)","v":3760.192},{"$f":"MAX(AboveHWM!AV6-Tier2_Vintage!AV6,0)","v":4769.0240000000003},{"$f":"MAX(AboveHWM!AW6-Tier2_Vintage!AW6,0)","v":3760.192},{"$f":"MAX(AboveHWM!AX6-Tier2_Vintage!AX6,0)","v":4585.6000000000004},{"$f":"MAX(AboveHWM!AY6-Tier2_Vintage!AY6,0)","v":3668.48}]
[null,10025,"Benton REA",{"$f":"MAX(AboveHWM!D7-Tier2_Vintage!D7,0)","v":2148.64},{"$f":"MAX(AboveHWM!E7-Tier2_Vintage!E7,0)","v":1694.1200000000001},{"$f":"MAX(AboveHWM!F7-Tier2_Vintage!F7,0)","v":2066},{"$f":"MAX(AboveHWM!G7-Tier2_Vintage!G7,0)","v":1657.9649999999999},{"$f":"MAX(AboveHWM!H7-Tier2_Vintage!H7,0)","v":2066},{"$f":"MAX(AboveHWM!I7-Tier2_Vintage!I7,0)","v":1776.76},{"$f":"MAX(AboveHWM!J7-Tier2_Vintage!J7,0)","v":2148.64},{"$f":"MAX(AboveHWM!K7-Tier2_Vintage!K7,0)","v":1694.1200000000001},{"$f":"MAX(AboveHWM!L7-Tier2_Vintage!L7,0)","v":2066},{"$f":"MAX(AboveHWM!M7-Tier2_Vintage!M7,0)","v":1528.84},{"$f":"MAX(AboveHWM!N7-Tier2_Vintage!N7,0)","v":2148.64},{"$f":"MAX(AboveHWM!O7-Tier2_Vintage!O7,0)","v":1688.9549999999999},{"$f":"MAX(AboveHWM!P7-Tier2_Vintage!P7,0)","v":2148.64},{"$f":"MAX(AboveHWM!Q7-Tier2_Vintage!Q7,0)","v":1570.16},{"$f":"MAX(AboveHWM!R7-Tier2_Vintage!R7,0)","v":2148.64},{"$f":"MAX(AboveHWM!S7-Tier2_Vintage!S7,0)","v":1694.1200000000001},{"$f":"MAX(AboveHWM!T7-Tier2_Vintage!T7,0)","v":2066},{"$f":"MAX(AboveHWM!U7-Tier2_Vintage!U7,0)","v":1652.8},{"$f":"MAX(AboveHWM!V7-Tier2_Vintage!V7,0)","v":2148.64},{"$f":"MAX(AboveHWM!W7-Tier2_Vintage!W7,0)","v":1694.1200000000001},{"$f":"MAX(AboveHWM!X7-Tier2_Vintage!X7,0)","v":2231.2800000000002},{"$f":"MAX(AboveHWM!Y7-Tier2_Vintage!Y7,0)","v":1611.48},{"$f":"MAX(AboveHWM!Z7-Tier2_Vintage!Z7,0)","v":1983.3600000000001},{"$f":"MAX(AboveHWM!AA7-Tier2_Vintage!AA7,0)","v":1735.44},{"$f":"MAX(AboveHWM!AB7-Tier2_Vintage!AB7,0)","v":2323.2960000000003},{"$f":"MAX(AboveHWM!AC7-Tier2_Vintage!AC7,0)","v":1677.9360000000001},{"$f":"MAX(AboveHWM!AD7-Tier2_Vintage!AD7,0)","v":2151.1999999999998},{"$f":"MAX(AboveHWM!AE7-Tier2_Vintage!AE7,0)","v":1726.338},{"$f":"MAX(AboveHWM!AF7-Tier2_Vintage!AF7,0)","v":2151.1999999999998},{"$f":"MAX(AboveHWM!AG7-Tier2_Vintage!AG7,0)","v":1850.0320000000002},{"$f":"MAX(AboveHWM!AH7-Tier2_Vintage!AH7,0)","v":2237.248},{"$f":"MAX(AboveHWM!AI7-Tier2_Vintage!AI7,0)","v":1763.9839999999999},{"$f":"MAX(AboveHWM!AJ7-Tier2_Vintage!AJ7,0)","v":2065.152},{"$f":"MAX(AboveHWM!AK7-Tier2_Vintage!AK7,0)","v":1548.864},{"$f":"MAX(AboveHWM!AL7-Tier2_Vintage!AL7,0)","v":2237.248},{"$f":"MAX(AboveHWM!AM7-Tier2_Vintage!AM7,0)","v":1758.606},{"$f":"MAX(AboveHWM!AN7-Tier2_Vintage!AN7,0)","v":2237.248},{"$f":"MAX(AboveHWM!AO7-Tier2_Vintage!AO7,0)","v":1634.912},{"$f":"MAX(AboveHWM!AP7-Tier2_Vintage!AP7,0)","v":2237.248},{"$f":"MAX(AboveHWM!AQ7-Tier2_Vintage!AQ7,0)","v":1763.9839999999999},{"$f":"MAX(AboveHWM!AR7-Tier2_Vintage!AR7,0)","v":2151.1999999999998},{"$f":"MAX(AboveHWM!AS7-Tier2_Vintage!AS7,0)","v":1720.96},{"$f":"MAX(AboveHWM!AT7-Tier2_Vintage!AT7,0)","v":2237.248},{"$f":"MAX(AboveHWM!AU7-Tier2_Vintage!AU7,0)","v":1763.9839999999999},{"$f":"MAX(AboveHWM!AV7-Tier2_Vintage!AV7,0)","v":2237.248},{"$f":"MAX(AboveHWM!AW7-Tier2_Vintage!AW7,0)","v":1763.9839999999999},{"$f":"MAX(AboveHWM!AX7-Tier2_Vintage!AX7,0)","v":2151.1999999999998},{"$f":"MAX(AboveHWM!AY7-Tier2_Vintage!AY7,0)","v":1720.96}]
[null,10027,"Big Bend Elec Coop",{"$f":"MAX(AboveHWM!D8-Tier2_Vintage!D8,0)","v":2744.3520000000003},{"$f":"MAX(AboveHWM!E8-Tier2_Vintage!E8,0)","v":2163.8160000000003},{"$f":"MAX(AboveHWM!F8-Tier2_Vintage!F8,0)","v":2638.8},{"$f":"MAX(AboveHWM!G8-Tier2_Vintage!G8,0)","v":2117.6370000000002},{"$f":"MAX(AboveHWM!H8-Tier2_Vintage!H8,0)","v":2638.8},{"$f":"MAX(AboveHWM!I8-Tier2_Vintage!I8,0)","v":2269.3679999999999},{"$f":"MAX(AboveHWM!J8-Tier2_Vintage!J8,0)","v":2744.3520000000003},{"$f":"MAX(AboveHWM!K8-Tier2_Vintage!K8,0)","v":2163.8160000000003},{"$f":"MAX(AboveHWM!L8-Tier2_Vintage!L8,0)","v":2638.8},{"$f":"MAX(AboveHWM!M8-Tier2_Vintage!M8,0)","v":1952.7120000000002},{"$f":"MAX(AboveHWM!N8-Tier2_Vintage!N8,0)","v":2744.3520000000003},{"$f":"MAX(AboveHWM!O8-Tier2_Vintage!O8,0)","v":2157.2190000000001},{"$f":"MAX(AboveHWM!P8-Tier2_Vintage!P8,0)","v":2744.3520000000003},{"$f":"MAX(AboveHWM!Q8-Tier2_Vintage!Q8,0)","v":2005.4880000000001},{"$f":"MAX(AboveHWM!R8-Tier2_Vintage!R8,0)","v":2744.3520000000003},{"$f":"MAX(AboveHWM!S8-Tier2_Vintage!S8,0)","v":2163.8160000000003},{"$f":"MAX(AboveHWM!T8-Tier2_Vintage!T8,0)","v":2638.8},{"$f":"MAX(AboveHWM!U8-Tier2_Vintage!U8,0)","v":2111.04},{"$f":"MAX(AboveHWM!V8-Tier2_Vintage!V8,0)","v":2744.3520000000003},{"$f":"MAX(AboveHWM!W8-Tier2_Vintage!W8,0)","v":2163.8160000000003},{"$f":"MAX(AboveHWM!X8-Tier2_Vintage!X8,0)","v":2849.904},{"$f":"MAX(AboveHWM!Y8-Tier2_Vintage!Y8,0)","v":2058.2640000000001},{"$f":"MAX(AboveHWM!Z8-Tier2_Vintage!Z8,0)","v":2533.248},{"$f":"MAX(AboveHWM!AA8-Tier2_Vintage!AA8,0)","v":2216.5920000000001},{"$f":"MAX(AboveHWM!AB8-Tier2_Vintage!AB8,0)","v":3033.5039999999999},{"$f":"MAX(AboveHWM!AC8-Tier2_Vintage!AC8,0)","v":2190.864},{"$f":"MAX(AboveHWM!AD8-Tier2_Vintage!AD8,0)","v":2808.8},{"$f":"MAX(AboveHWM!AE8-Tier2_Vintage!AE8,0)","v":2254.0619999999999},{"$f":"MAX(AboveHWM!AF8-Tier2_Vintage!AF8,0)","v":2808.8},{"$f":"MAX(AboveHWM!AG8-Tier2_Vintage!AG8,0)","v":2415.5680000000002},{"$f":"MAX(AboveHWM!AH8-Tier2_Vintage!AH8,0)","v":2921.152},{"$f":"MAX(AboveHWM!AI8-Tier2_Vintage!AI8,0)","v":2303.2159999999999},{"$f":"MAX(AboveHWM!AJ8-Tier2_Vintage!AJ8,0)","v":2696.4480000000003},{"$f":"MAX(AboveHWM!AK8-Tier2_Vintage!AK8,0)","v":2022.336},{"$f":"MAX(AboveHWM!AL8-Tier2_Vintage!AL8,0)","v":2921.152},{"$f":"MAX(AboveHWM!AM8-Tier2_Vintage!AM8,0)","v":2296.194},{"$f":"MAX(AboveHWM!AN8-Tier2_Vintage!AN8,0)","v":2921.152},{"$f":"MAX(AboveHWM!AO8-Tier2_Vintage!AO8,0)","v":2134.6880000000001},{"$f":"MAX(AboveHWM!AP8-Tier2_Vintage!AP8,0)","v":2921.152},{"$f":"MAX(AboveHWM!AQ8-Tier2_Vintage!AQ8,0)","v":2303.2159999999999},{"$f":"MAX(AboveHWM!AR8-Tier2_Vintage!AR8,0)","v":2808.8},{"$f":"MAX(AboveHWM!AS8-Tier2_Vintage!AS8,0)","v":2247.04},{"$f":"MAX(AboveHWM!AT8-Tier2_Vintage!AT8,0)","v":2921.152},{"$f":"MAX(AboveHWM!AU8-Tier2_Vintage!AU8,0)","v":2303.2159999999999},{"$f":"MAX(AboveHWM!AV8-Tier2_Vintage!AV8,0)","v":2921.152},{"$f":"MAX(AboveHWM!AW8-Tier2_Vintage!AW8,0)","v":2303.2159999999999},{"$f":"MAX(AboveHWM!AX8-Tier2_Vintage!AX8,0)","v":2808.8},{"$f":"MAX(AboveHWM!AY8-Tier2_Vintage!AY8,0)","v":2247.04}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"MAX(AboveHWM!D9-Tier2_Vintage!D9,0)","v":1690.2079999999999},{"$f":"MAX(AboveHWM!E9-Tier2_Vintage!E9,0)","v":1332.664},{"$f":"MAX(AboveHWM!F9-Tier2_Vintage!F9,0)","v":1625.1999999999998},{"$f":"MAX(AboveHWM!G9-Tier2_Vintage!G9,0)","v":1304.223},{"$f":"MAX(AboveHWM!H9-Tier2_Vintage!H9,0)","v":1625.1999999999998},{"$f":"MAX(AboveHWM!I9-Tier2_Vintage!I9,0)","v":1397.6719999999998},{"$f":"MAX(AboveHWM!J9-Tier2_Vintage!J9,0)","v":1690.2079999999999},{"$f":"MAX(AboveHWM!K9-Tier2_Vintage!K9,0)","v":1332.664},{"$f":"MAX(AboveHWM!L9-Tier2_Vintage!L9,0)","v":1625.1999999999998},{"$f":"MAX(AboveHWM!M9-Tier2_Vintage!M9,0)","v":1202.6479999999999},{"$f":"MAX(AboveHWM!N9-Tier2_Vintage!N9,0)","v":1690.2079999999999},{"$f":"MAX(AboveHWM!O9-Tier2_Vintage!O9,0)","v":1328.6009999999999},{"$f":"MAX(AboveHWM!P9-Tier2_Vintage!P9,0)","v":1690.2079999999999},{"$f":"MAX(AboveHWM!Q9-Tier2_Vintage!Q9,0)","v":1235.1519999999998},{"$f":"MAX(AboveHWM!R9-Tier2_Vintage!R9,0)","v":1690.2079999999999},{"$f":"MAX(AboveHWM!S9-Tier2_Vintage!S9,0)","v":1332.664},{"$f":"MAX(AboveHWM!T9-Tier2_Vintage!T9,0)","v":1625.1999999999998},{"$f":"MAX(AboveHWM!U9-Tier2_Vintage!U9,0)","v":1300.1599999999999},{"$f":"MAX(AboveHWM!V9-Tier2_Vintage!V9,0)","v":1690.2079999999999},{"$f":"MAX(AboveHWM!W9-Tier2_Vintage!W9,0)","v":1332.664},{"$f":"MAX(AboveHWM!X9-Tier2_Vintage!X9,0)","v":1755.2159999999999},{"$f":"MAX(AboveHWM!Y9-Tier2_Vintage!Y9,0)","v":1267.6559999999999},{"$f":"MAX(AboveHWM!Z9-Tier2_Vintage!Z9,0)","v":1560.192},{"$f":"MAX(AboveHWM!AA9-Tier2_Vintage!AA9,0)","v":1365.1679999999999},{"$f":"MAX(AboveHWM!AB9-Tier2_Vintage!AB9,0)","v":1753.056},{"$f":"MAX(AboveHWM!AC9-Tier2_Vintage!AC9,0)","v":1266.096},{"$f":"MAX(AboveHWM!AD9-Tier2_Vintage!AD9,0)","v":1623.1999999999998},{"$f":"MAX(AboveHWM!AE9-Tier2_Vintage!AE9,0)","v":1302.6179999999999},{"$f":"MAX(AboveHWM!AF9-Tier2_Vintage!AF9,0)","v":1623.1999999999998},{"$f":"MAX(AboveHWM!AG9-Tier2_Vintage!AG9,0)","v":1395.952},{"$f":"MAX(AboveHWM!AH9-Tier2_Vintage!AH9,0)","v":1688.1279999999999},{"$f":"MAX(AboveHWM!AI9-Tier2_Vintage!AI9,0)","v":1331.0239999999999},{"$f":"MAX(AboveHWM!AJ9-Tier2_Vintage!AJ9,0)","v":1558.2719999999999},{"$f":"MAX(AboveHWM!AK9-Tier2_Vintage!AK9,0)","v":1168.704},{"$f":"MAX(AboveHWM!AL9-Tier2_Vintage!AL9,0)","v":1688.1279999999999},{"$f":"MAX(AboveHWM!AM9-Tier2_Vintage!AM9,0)","v":1326.9659999999999},{"$f":"MAX(AboveHWM!AN9-Tier2_Vintage!AN9,0)","v":1688.1279999999999},{"$f":"MAX(AboveHWM!AO9-Tier2_Vintage!AO9,0)","v":1233.6320000000001},{"$f":"MAX(AboveHWM!AP9-Tier2_Vintage!AP9,0)","v":1688.1279999999999},{"$f":"MAX(AboveHWM!AQ9-Tier2_Vintage!AQ9,0)","v":1331.0239999999999},{"$f":"MAX(AboveHWM!AR9-Tier2_Vintage!AR9,0)","v":1623.1999999999998},{"$f":"MAX(AboveHWM!AS9-Tier2_Vintage!AS9,0)","v":1298.56},{"$f":"MAX(AboveHWM!AT9-Tier2_Vintage!AT9,0)","v":1688.1279999999999},{"$f":"MAX(AboveHWM!AU9-Tier2_Vintage!AU9,0)","v":1331.0239999999999},{"$f":"MAX(AboveHWM!AV9-Tier2_Vintage!AV9,0)","v":1688.1279999999999},{"$f":"MAX(AboveHWM!AW9-Tier2_Vintage!AW9,0)","v":1331.0239999999999},{"$f":"MAX(AboveHWM!AX9-Tier2_Vintage!AX9,0)","v":1623.1999999999998},{"$f":"MAX(AboveHWM!AY9-Tier2_Vintage!AY9,0)","v":1298.56}]
[null,10044,"Canby, City of",{"$f":"MAX(AboveHWM!D10-Tier2_Vintage!D10,0)","v":1473.472},{"$f":"MAX(AboveHWM!E10-Tier2_Vintage!E10,0)","v":1161.7759999999998},{"$f":"MAX(AboveHWM!F10-Tier2_Vintage!F10,0)","v":1416.8},{"$f":"MAX(AboveHWM!G10-Tier2_Vintage!G10,0)","v":1136.982},{"$f":"MAX(AboveHWM!H10-Tier2_Vintage!H10,0)","v":1416.8},{"$f":"MAX(AboveHWM!I10-Tier2_Vintage!I10,0)","v":1218.4479999999999},{"$f":"MAX(AboveHWM!J10-Tier2_Vintage!J10,0)","v":1473.472},{"$f":"MAX(AboveHWM!K10-Tier2_Vintage!K10,0)","v":1161.7759999999998},{"$f":"MAX(AboveHWM!L10-Tier2_Vintage!L10,0)","v":1416.8},{"$f":"MAX(AboveHWM!M10-Tier2_Vintage!M10,0)","v":1048.432},{"$f":"MAX(AboveHWM!N10-Tier2_Vintage!N10,0)","v":1473.472},{"$f":"MAX(AboveHWM!O10-Tier2_Vintage!O10,0)","v":1158.2339999999999},{"$f":"MAX(AboveHWM!P10-Tier2_Vintage!P10,0)","v":1473.472},{"$f":"MAX(AboveHWM!Q10-Tier2_Vintage!Q10,0)","v":1076.768},{"$f":"MAX(AboveHWM!R10-Tier2_Vintage!R10,0)","v":1473.472},{"$f":"MAX(AboveHWM!S10-Tier2_Vintage!S10,0)","v":1161.7759999999998},{"$f":"MAX(AboveHWM!T10-Tier2_Vintage!T10,0)","v":1416.8},{"$f":"MAX(AboveHWM!U10-Tier2_Vintage!U10,0)","v":1133.44},{"$f":"MAX(AboveHWM!V10-Tier2_Vintage!V10,0)","v":1473.472},{"$f":"MAX(AboveHWM!W10-Tier2_Vintage!W10,0)","v":1161.7759999999998},{"$f":"MAX(AboveHWM!X10-Tier2_Vintage!X10,0)","v":1530.144},{"$f":"MAX(AboveHWM!Y10-Tier2_Vintage!Y10,0)","v":1105.104},{"$f":"MAX(AboveHWM!Z10-Tier2_Vintage!Z10,0)","v":1360.1279999999999},{"$f":"MAX(AboveHWM!AA10-Tier2_Vintage!AA10,0)","v":1190.1119999999999},{"$f":"MAX(AboveHWM!AB10-Tier2_Vintage!AB10,0)","v":1616.1120000000001},{"$f":"MAX(AboveHWM!AC10-Tier2_Vintage!AC10,0)","v":1167.192},{"$f":"MAX(AboveHWM!AD10-Tier2_Vintage!AD10,0)","v":1496.4},{"$f":"MAX(AboveHWM!AE10-Tier2_Vintage!AE10,0)","v":1200.8610000000001},{"$f":"MAX(AboveHWM!AF10-Tier2_Vintage!AF10,0)","v":1496.4},{"$f":"MAX(AboveHWM!AG10-Tier2_Vintage!AG10,0)","v":1286.904},{"$f":"MAX(AboveHWM!AH10-Tier2_Vintage!AH10,0)","v":1556.2560000000001},{"$f":"MAX(AboveHWM!AI10-Tier2_Vintage!AI10,0)","v":1227.048},{"$f":"MAX(AboveHWM!AJ10-Tier2_Vintage!AJ10,0)","v":1436.5440000000001},{"$f":"MAX(AboveHWM!AK10-Tier2_Vintage!AK10,0)","v":1077.4080000000001},{"$f":"MAX(AboveHWM!AL10-Tier2_Vintage!AL10,0)","v":1556.2560000000001},{"$f":"MAX(AboveHWM!AM10-Tier2_Vintage!AM10,0)","v":1223.307},{"$f":"MAX(AboveHWM!AN10-Tier2_Vintage!AN10,0)","v":1556.2560000000001},{"$f":"MAX(AboveHWM!AO10-Tier2_Vintage!AO10,0)","v":1137.2640000000001},{"$f":"MAX(AboveHWM!AP10-Tier2_Vintage!AP10,0)","v":1556.2560000000001},{"$f":"MAX(AboveHWM!AQ10-Tier2_Vintage!AQ10,0)","v":1227.048},{"$f":"MAX(AboveHWM!AR10-Tier2_Vintage!AR10,0)","v":1496.4},{"$f":"MAX(AboveHWM!AS10-Tier2_Vintage!AS10,0)","v":1197.1200000000001},{"$f":"MAX(AboveHWM!AT10-Tier2_Vintage!AT10,0)","v":1556.2560000000001},{"$f":"MAX(AboveHWM!AU10-Tier2_Vintage!AU10,0)","v":1227.048},{"$f":"MAX(AboveHWM!AV10-Tier2_Vintage!AV10,0)","v":1556.2560000000001},{"$f":"MAX(AboveHWM!AW10-Tier2_Vintage!AW10,0)","v":1227.048},{"$f":"MAX(AboveHWM!AX10-Tier2_Vintage!AX10,0)","v":1496.4},{"$f":"MAX(AboveHWM!AY10-Tier2_Vintage!AY10,0)","v":1197.1200000000001}]
[null,10046,"Central Electric Coop",{"$f":"MAX(AboveHWM!D11-Tier2_Vintage!D11,0)","v":7083.6479999999992},{"$f":"MAX(AboveHWM!E11-Tier2_Vintage!E11,0)","v":5585.1839999999993},{"$f":"MAX(AboveHWM!F11-Tier2_Vintage!F11,0)","v":6811.2},{"$f":"MAX(AboveHWM!G11-Tier2_Vintage!G11,0)","v":5465.9879999999994},{"$f":"MAX(AboveHWM!H11-Tier2_Vintage!H11,0)","v":6811.2},{"$f":"MAX(AboveHWM!I11-Tier2_Vintage!I11,0)","v":5857.6319999999996},{"$f":"MAX(AboveHWM!J11-Tier2_Vintage!J11,0)","v":7083.6479999999992},{"$f":"MAX(AboveHWM!K11-Tier2_Vintage!K11,0)","v":5585.1839999999993},{"$f":"MAX(AboveHWM!L11-Tier2_Vintage!L11,0)","v":6811.2},{"$f":"MAX(AboveHWM!M11-Tier2_Vintage!M11,0)","v":5040.2879999999996},{"$f":"MAX(AboveHWM!N11-Tier2_Vintage!N11,0)","v":7083.6479999999992},{"$f":"MAX(AboveHWM!O11-Tier2_Vintage!O11,0)","v":5568.1559999999999},{"$f":"MAX(AboveHWM!P11-Tier2_Vintage!P11,0)","v":7083.6479999999992},{"$f":"MAX(AboveHWM!Q11-Tier2_Vintage!Q11,0)","v":5176.5119999999997},{"$f":"MAX(AboveHWM!R11-Tier2_Vintage!R11,0)","v":7083.6479999999992},{"$f":"MAX(AboveHWM!S11-Tier2_Vintage!S11,0)","v":5585.1839999999993},{"$f":"MAX(AboveHWM!T11-Tier2_Vintage!T11,0)","v":6811.2},{"$f":"MAX(AboveHWM!U11-Tier2_Vintage!U11,0)","v":5448.9599999999991},{"$f":"MAX(AboveHWM!V11-Tier2_Vintage!V11,0)","v":7083.6479999999992},{"$f":"MAX(AboveHWM!W11-Tier2_Vintage!W11,0)","v":5585.1839999999993},{"$f":"MAX(AboveHWM!X11-Tier2_Vintage!X11,0)","v":7356.0959999999995},{"$f":"MAX(AboveHWM!Y11-Tier2_Vintage!Y11,0)","v":5312.7359999999999},{"$f":"MAX(AboveHWM!Z11-Tier2_Vintage!Z11,0)","v":6538.7519999999995},{"$f":"MAX(AboveHWM!AA11-Tier2_Vintage!AA11,0)","v":5721.4079999999994},{"$f":"MAX(AboveHWM!AB11-Tier2_Vintage!AB11,0)","v":8102.16},{"$f":"MAX(AboveHWM!AC11-Tier2_Vintage!AC11,0)","v":5851.5599999999995},{"$f":"MAX(AboveHWM!AD11-Tier2_Vintage!AD11,0)","v":7502},{"$f":"MAX(AboveHWM!AE11-Tier2_Vintage!AE11,0)","v":6020.3549999999996},{"$f":"MAX(AboveHWM!AF11-Tier2_Vintage!AF11,0)","v":7502},{"$f":"MAX(AboveHWM!AG11-Tier2_Vintage!AG11,0)","v":6451.7199999999993},{"$f":"MAX(AboveHWM!AH11-Tier2_Vintage!AH11,0)","v":7802.08},{"$f":"MAX(AboveHWM!AI11-Tier2_Vintage!AI11,0)","v":6151.6399999999994},{"$f":"MAX(AboveHWM!AJ11-Tier2_Vintage!AJ11,0)","v":7201.92},{"$f":"MAX(AboveHWM!AK11-Tier2_Vintage!AK11,0)","v":5401.44},{"$f":"MAX(AboveHWM!AL11-Tier2_Vintage!AL11,0)","v":7802.08},{"$f":"MAX(AboveHWM!AM11-Tier2_Vintage!AM11,0)","v":6132.8849999999993},{"$f":"MAX(AboveHWM!AN11-Tier2_Vintage!AN11,0)","v":7802.08},{"$f":"MAX(AboveHWM!AO11-Tier2_Vintage!AO11,0)","v":5701.5199999999995},{"$f":"MAX(AboveHWM!AP11-Tier2_Vintage!AP11,0)","v":7802.08},{"$f":"MAX(AboveHWM!AQ11-Tier2_Vintage!AQ11,0)","v":6151.6399999999994},{"$f":"MAX(AboveHWM!AR11-Tier2_Vintage!AR11,0)","v":7502},{"$f":"MAX(AboveHWM!AS11-Tier2_Vintage!AS11,0)","v":6001.5999999999995},{"$f":"MAX(AboveHWM!AT11-Tier2_Vintage!AT11,0)","v":7802.08},{"$f":"MAX(AboveHWM!AU11-Tier2_Vintage!AU11,0)","v":6151.6399999999994},{"$f":"MAX(AboveHWM!AV11-Tier2_Vintage!AV11,0)","v":7802.08},{"$f":"MAX(AboveHWM!AW11-Tier2_Vintage!AW11,0)","v":6151.6399999999994},{"$f":"MAX(AboveHWM!AX11-Tier2_Vintage!AX11,0)","v":7502},{"$f":"MAX(AboveHWM!AY11-Tier2_Vintage!AY11,0)","v":6001.5999999999995}]
[null,10047,"Central Lincoln PUD",{"$f":"MAX(AboveHWM!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"MAX(AboveHWM!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"MAX(AboveHWM!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"MAX(AboveHWM!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"MAX(AboveHWM!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"MAX(AboveHWM!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"MAX(AboveHWM!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"MAX(AboveHWM!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"MAX(AboveHWM!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"MAX(AboveHWM!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"MAX(AboveHWM!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"MAX(AboveHWM!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"MAX(AboveHWM!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"MAX(AboveHWM!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"MAX(AboveHWM!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"MAX(AboveHWM!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"MAX(AboveHWM!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"MAX(AboveHWM!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"MAX(AboveHWM!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"MAX(AboveHWM!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"MAX(AboveHWM!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"MAX(AboveHWM!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"MAX(AboveHWM!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"MAX(AboveHWM!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"MAX(AboveHWM!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"MAX(AboveHWM!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"MAX(AboveHWM!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"MAX(AboveHWM!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"MAX(AboveHWM!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"MAX(AboveHWM!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"MAX(AboveHWM!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"MAX(AboveHWM!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"MAX(AboveHWM!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"MAX(AboveHWM!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"MAX(AboveHWM!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"MAX(AboveHWM!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"MAX(AboveHWM!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"MAX(AboveHWM!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"MAX(AboveHWM!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"MAX(AboveHWM!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"MAX(AboveHWM!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"MAX(AboveHWM!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"MAX(AboveHWM!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"MAX(AboveHWM!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"MAX(AboveHWM!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"MAX(AboveHWM!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"MAX(AboveHWM!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"MAX(AboveHWM!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"MAX(AboveHWM!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"MAX(AboveHWM!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"MAX(AboveHWM!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"MAX(AboveHWM!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"MAX(AboveHWM!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"MAX(AboveHWM!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"MAX(AboveHWM!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"MAX(AboveHWM!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"MAX(AboveHWM!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"MAX(AboveHWM!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"MAX(AboveHWM!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"MAX(AboveHWM!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"MAX(AboveHWM!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"MAX(AboveHWM!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"MAX(AboveHWM!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"MAX(AboveHWM!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"MAX(AboveHWM!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"MAX(AboveHWM!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"MAX(AboveHWM!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"MAX(AboveHWM!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"MAX(AboveHWM!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"MAX(AboveHWM!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"MAX(AboveHWM!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"MAX(AboveHWM!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"MAX(AboveHWM!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"MAX(AboveHWM!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"MAX(AboveHWM!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"MAX(AboveHWM!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"MAX(AboveHWM!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"MAX(AboveHWM!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"MAX(AboveHWM!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"MAX(AboveHWM!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"MAX(AboveHWM!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"MAX(AboveHWM!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"MAX(AboveHWM!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"MAX(AboveHWM!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"MAX(AboveHWM!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"MAX(AboveHWM!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"MAX(AboveHWM!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"MAX(AboveHWM!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"MAX(AboveHWM!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"MAX(AboveHWM!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"MAX(AboveHWM!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"MAX(AboveHWM!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"MAX(AboveHWM!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"MAX(AboveHWM!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"MAX(AboveHWM!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"MAX(AboveHWM!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"MAX(AboveHWM!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"MAX(AboveHWM!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"MAX(AboveHWM!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"MAX(AboveHWM!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"MAX(AboveHWM!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"MAX(AboveHWM!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"MAX(AboveHWM!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"MAX(AboveHWM!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"MAX(AboveHWM!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"MAX(AboveHWM!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"MAX(AboveHWM!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"MAX(AboveHWM!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"MAX(AboveHWM!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"MAX(AboveHWM!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"MAX(AboveHWM!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"MAX(AboveHWM!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"MAX(AboveHWM!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"MAX(AboveHWM!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"MAX(AboveHWM!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"MAX(AboveHWM!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"MAX(AboveHWM!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"MAX(AboveHWM!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"MAX(AboveHWM!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"MAX(AboveHWM!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"MAX(AboveHWM!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"MAX(AboveHWM!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"MAX(AboveHWM!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"MAX(AboveHWM!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"MAX(AboveHWM!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"MAX(AboveHWM!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"MAX(AboveHWM!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"MAX(AboveHWM!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"MAX(AboveHWM!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"MAX(AboveHWM!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"MAX(AboveHWM!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"MAX(AboveHWM!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"MAX(AboveHWM!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"MAX(AboveHWM!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"MAX(AboveHWM!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"MAX(AboveHWM!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"MAX(AboveHWM!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"MAX(AboveHWM!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"MAX(AboveHWM!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"MAX(AboveHWM!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"MAX(AboveHWM!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"MAX(AboveHWM!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"MAX(AboveHWM!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"MAX(AboveHWM!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"MAX(AboveHWM!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"MAX(AboveHWM!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"MAX(AboveHWM!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"MAX(AboveHWM!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"MAX(AboveHWM!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"MAX(AboveHWM!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"MAX(AboveHWM!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"MAX(AboveHWM!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"MAX(AboveHWM!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"MAX(AboveHWM!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"MAX(AboveHWM!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"MAX(AboveHWM!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"MAX(AboveHWM!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"MAX(AboveHWM!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"MAX(AboveHWM!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"MAX(AboveHWM!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"MAX(AboveHWM!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"MAX(AboveHWM!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"MAX(AboveHWM!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"MAX(AboveHWM!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"MAX(AboveHWM!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"MAX(AboveHWM!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"MAX(AboveHWM!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"MAX(AboveHWM!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"MAX(AboveHWM!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"MAX(AboveHWM!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"MAX(AboveHWM!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"MAX(AboveHWM!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"MAX(AboveHWM!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"MAX(AboveHWM!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"MAX(AboveHWM!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"MAX(AboveHWM!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"MAX(AboveHWM!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"MAX(AboveHWM!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"MAX(AboveHWM!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"MAX(AboveHWM!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"MAX(AboveHWM!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"MAX(AboveHWM!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"MAX(AboveHWM!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"MAX(AboveHWM!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"MAX(AboveHWM!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"MAX(AboveHWM!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"MAX(AboveHWM!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"MAX(AboveHWM!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"MAX(AboveHWM!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"MAX(AboveHWM!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"MAX(AboveHWM!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"MAX(AboveHWM!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"MAX(AboveHWM!D17-Tier2_Vintage!D17,0)","v":751.29600000000005},{"$f":"MAX(AboveHWM!E17-Tier2_Vintage!E17,0)","v":592.36800000000005},{"$f":"MAX(AboveHWM!F17-Tier2_Vintage!F17,0)","v":722.4},{"$f":"MAX(AboveHWM!G17-Tier2_Vintage!G17,0)","v":579.726},{"$f":"MAX(AboveHWM!H17-Tier2_Vintage!H17,0)","v":722.4},{"$f":"MAX(AboveHWM!I17-Tier2_Vintage!I17,0)","v":621.26400000000001},{"$f":"MAX(AboveHWM!J17-Tier2_Vintage!J17,0)","v":751.29600000000005},{"$f":"MAX(AboveHWM!K17-Tier2_Vintage!K17,0)","v":592.36800000000005},{"$f":"MAX(AboveHWM!L17-Tier2_Vintage!L17,0)","v":722.4},{"$f":"MAX(AboveHWM!M17-Tier2_Vintage!M17,0)","v":534.57600000000002},{"$f":"MAX(AboveHWM!N17-Tier2_Vintage!N17,0)","v":751.29600000000005},{"$f":"MAX(AboveHWM!O17-Tier2_Vintage!O17,0)","v":590.56200000000001},{"$f":"MAX(AboveHWM!P17-Tier2_Vintage!P17,0)","v":751.29600000000005},{"$f":"MAX(AboveHWM!Q17-Tier2_Vintage!Q17,0)","v":549.024},{"$f":"MAX(AboveHWM!R17-Tier2_Vintage!R17,0)","v":751.29600000000005},{"$f":"MAX(AboveHWM!S17-Tier2_Vintage!S17,0)","v":592.36800000000005},{"$f":"MAX(AboveHWM!T17-Tier2_Vintage!T17,0)","v":722.4},{"$f":"MAX(AboveHWM!U17-Tier2_Vintage!U17,0)","v":577.92000000000007},{"$f":"MAX(AboveHWM!V17-Tier2_Vintage!V17,0)","v":751.29600000000005},{"$f":"MAX(AboveHWM!W17-Tier2_Vintage!W17,0)","v":592.36800000000005},{"$f":"MAX(AboveHWM!X17-Tier2_Vintage!X17,0)","v":780.19200000000001},{"$f":"MAX(AboveHWM!Y17-Tier2_Vintage!Y17,0)","v":563.47199999999998},{"$f":"MAX(AboveHWM!Z17-Tier2_Vintage!Z17,0)","v":693.50400000000002},{"$f":"MAX(AboveHWM!AA17-Tier2_Vintage!AA17,0)","v":606.81600000000003},{"$f":"MAX(AboveHWM!AB17-Tier2_Vintage!AB17,0)","v":816.048},{"$f":"MAX(AboveHWM!AC17-Tier2_Vintage!AC17,0)","v":589.36800000000005},{"$f":"MAX(AboveHWM!AD17-Tier2_Vintage!AD17,0)","v":755.6},{"$f":"MAX(AboveHWM!AE17-Tier2_Vintage!AE17,0)","v":606.36900000000003},{"$f":"MAX(AboveHWM!AF17-Tier2_Vintage!AF17,0)","v":755.6},{"$f":"MAX(AboveHWM!AG17-Tier2_Vintage!AG17,0)","v":649.81600000000003},{"$f":"MAX(AboveHWM!AH17-Tier2_Vintage!AH17,0)","v":785.82399999999996},{"$f":"MAX(AboveHWM!AI17-Tier2_Vintage!AI17,0)","v":619.59199999999998},{"$f":"MAX(AboveHWM!AJ17-Tier2_Vintage!AJ17,0)","v":725.37599999999998},{"$f":"MAX(AboveHWM!AK17-Tier2_Vintage!AK17,0)","v":544.03200000000004},{"$f":"MAX(AboveHWM!AL17-Tier2_Vintage!AL17,0)","v":785.82399999999996},{"$f":"MAX(AboveHWM!AM17-Tier2_Vintage!AM17,0)","v":617.70299999999997},{"$f":"MAX(AboveHWM!AN17-Tier2_Vintage!AN17,0)","v":785.82399999999996},{"$f":"MAX(AboveHWM!AO17-Tier2_Vintage!AO17,0)","v":574.25599999999997},{"$f":"MAX(AboveHWM!AP17-Tier2_Vintage!AP17,0)","v":785.82399999999996},{"$f":"MAX(AboveHWM!AQ17-Tier2_Vintage!AQ17,0)","v":619.59199999999998},{"$f":"MAX(AboveHWM!AR17-Tier2_Vintage!AR17,0)","v":755.6},{"$f":"MAX(AboveHWM!AS17-Tier2_Vintage!AS17,0)","v":604.48},{"$f":"MAX(AboveHWM!AT17-Tier2_Vintage!AT17,0)","v":785.82399999999996},{"$f":"MAX(AboveHWM!AU17-Tier2_Vintage!AU17,0)","v":619.59199999999998},{"$f":"MAX(AboveHWM!AV17-Tier2_Vintage!AV17,0)","v":785.82399999999996},{"$f":"MAX(AboveHWM!AW17-Tier2_Vintage!AW17,0)","v":619.59199999999998},{"$f":"MAX(AboveHWM!AX17-Tier2_Vintage!AX17,0)","v":755.6},{"$f":"MAX(AboveHWM!AY17-Tier2_Vintage!AY17,0)","v":604.48}]
[null,10074,"Forest Grove, City of",{"$f":"MAX(AboveHWM!D26-Tier2_Vintage!D26,0)","v":1101.568},{"$f":"MAX(AboveHWM!E26-Tier2_Vintage!E26,0)","v":868.5440000000001},{"$f":"MAX(AboveHWM!F26-Tier2_Vintage!F26,0)","v":1059.2},{"$f":"MAX(AboveHWM!G26-Tier2_Vintage!G26,0)","v":850.00800000000004},{"$f":"MAX(AboveHWM!H26-Tier2_Vintage!H26,0)","v":1059.2},{"$f":"MAX(AboveHWM!I26-Tier2_Vintage!I26,0)","v":910.91200000000003},{"$f":"MAX(AboveHWM!J26-Tier2_Vintage!J26,0)","v":1101.568},{"$f":"MAX(AboveHWM!K26-Tier2_Vintage!K26,0)","v":868.5440000000001},{"$f":"MAX(AboveHWM!L26-Tier2_Vintage!L26,0)","v":1059.2},{"$f":"MAX(AboveHWM!M26-Tier2_Vintage!M26,0)","v":783.80799999999999},{"$f":"MAX(AboveHWM!N26-Tier2_Vintage!N26,0)","v":1101.568},{"$f":"MAX(AboveHWM!O26-Tier2_Vintage!O26,0)","v":865.89600000000007},{"$f":"MAX(AboveHWM!P26-Tier2_Vintage!P26,0)","v":1101.568},{"$f":"MAX(AboveHWM!Q26-Tier2_Vintage!Q26,0)","v":804.99200000000008},{"$f":"MAX(AboveHWM!R26-Tier2_Vintage!R26,0)","v":1101.568},{"$f":"MAX(AboveHWM!S26-Tier2_Vintage!S26,0)","v":868.5440000000001},{"$f":"MAX(AboveHWM!T26-Tier2_Vintage!T26,0)","v":1059.2},{"$f":"MAX(AboveHWM!U26-Tier2_Vintage!U26,0)","v":847.36},{"$f":"MAX(AboveHWM!V26-Tier2_Vintage!V26,0)","v":1101.568},{"$f":"MAX(AboveHWM!W26-Tier2_Vintage!W26,0)","v":868.5440000000001},{"$f":"MAX(AboveHWM!X26-Tier2_Vintage!X26,0)","v":1143.9360000000001},{"$f":"MAX(AboveHWM!Y26-Tier2_Vintage!Y26,0)","v":826.17600000000004},{"$f":"MAX(AboveHWM!Z26-Tier2_Vintage!Z26,0)","v":1016.8320000000001},{"$f":"MAX(AboveHWM!AA26-Tier2_Vintage!AA26,0)","v":889.72800000000007},{"$f":"MAX(AboveHWM!AB26-Tier2_Vintage!AB26,0)","v":1251.5039999999999},{"$f":"MAX(AboveHWM!AC26-Tier2_Vintage!AC26,0)","v":903.86399999999992},{"$f":"MAX(AboveHWM!AD26-Tier2_Vintage!AD26,0)","v":1158.8},{"$f":"MAX(AboveHWM!AE26-Tier2_Vintage!AE26,0)","v":929.9369999999999},{"$f":"MAX(AboveHWM!AF26-Tier2_Vintage!AF26,0)","v":1158.8},{"$f":"MAX(AboveHWM!AG26-Tier2_Vintage!AG26,0)","v":996.56799999999998},{"$f":"MAX(AboveHWM!AH26-Tier2_Vintage!AH26,0)","v":1205.1519999999998},{"$f":"MAX(AboveHWM!AI26-Tier2_Vintage!AI26,0)","v":950.21599999999989},{"$f":"MAX(AboveHWM!AJ26-Tier2_Vintage!AJ26,0)","v":1112.4479999999999},{"$f":"MAX(AboveHWM!AK26-Tier2_Vintage!AK26,0)","v":834.3359999999999},{"$f":"MAX(AboveHWM!AL26-Tier2_Vintage!AL26,0)","v":1205.1519999999998},{"$f":"MAX(AboveHWM!AM26-Tier2_Vintage!AM26,0)","v":947.31899999999996},{"$f":"MAX(AboveHWM!AN26-Tier2_Vintage!AN26,0)","v":1205.1519999999998},{"$f":"MAX(AboveHWM!AO26-Tier2_Vintage!AO26,0)","v":880.68799999999999},{"$f":"MAX(AboveHWM!AP26-Tier2_Vintage!AP26,0)","v":1205.1519999999998},{"$f":"MAX(AboveHWM!AQ26-Tier2_Vintage!AQ26,0)","v":950.21599999999989},{"$f":"MAX(AboveHWM!AR26-Tier2_Vintage!AR26,0)","v":1158.8},{"$f":"MAX(AboveHWM!AS26-Tier2_Vintage!AS26,0)","v":927.04},{"$f":"MAX(AboveHWM!AT26-Tier2_Vintage!AT26,0)","v":1205.1519999999998},{"$f":"MAX(AboveHWM!AU26-Tier2_Vintage!AU26,0)","v":950.21599999999989},{"$f":"MAX(AboveHWM!AV26-Tier2_Vintage!AV26,0)","v":1205.1519999999998},{"$f":"MAX(AboveHWM!AW26-Tier2_Vintage!AW26,0)","v":950.21599999999989},{"$f":"MAX(AboveHWM!AX26-Tier2_Vintage!AX26,0)","v":1158.8},{"$f":"MAX(AboveHWM!AY26-Tier2_Vintage!AY26,0)","v":927.04}]
[null,10087,"Port Angeles, City of",{"$f":"MAX(AboveHWM!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"MAX(AboveHWM!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"MAX(AboveHWM!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"MAX(AboveHWM!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"MAX(AboveHWM!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"MAX(AboveHWM!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"MAX(AboveHWM!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"MAX(AboveHWM!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"MAX(AboveHWM!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"MAX(AboveHWM!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"MAX(AboveHWM!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"MAX(AboveHWM!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"MAX(AboveHWM!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"MAX(AboveHWM!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"MAX(AboveHWM!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"MAX(AboveHWM!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"MAX(AboveHWM!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"MAX(AboveHWM!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"MAX(AboveHWM!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"MAX(AboveHWM!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"MAX(AboveHWM!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"MAX(AboveHWM!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"MAX(AboveHWM!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"MAX(AboveHWM!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"MAX(AboveHWM!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"MAX(AboveHWM!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"MAX(AboveHWM!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"MAX(AboveHWM!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"MAX(AboveHWM!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"MAX(AboveHWM!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"MAX(AboveHWM!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"MAX(AboveHWM!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"MAX(AboveHWM!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"MAX(AboveHWM!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"MAX(AboveHWM!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"MAX(AboveHWM!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"MAX(AboveHWM!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"MAX(AboveHWM!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"MAX(AboveHWM!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"MAX(AboveHWM!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"MAX(AboveHWM!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"MAX(AboveHWM!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"MAX(AboveHWM!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"MAX(AboveHWM!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"MAX(AboveHWM!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"MAX(AboveHWM!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"MAX(AboveHWM!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"MAX(AboveHWM!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"MAX(AboveHWM!D44-Tier2_Vintage!D44,0)","v":104.416},{"$f":"MAX(AboveHWM!E44-Tier2_Vintage!E44,0)","v":82.328000000000003},{"$f":"MAX(AboveHWM!F44-Tier2_Vintage!F44,0)","v":100.4},{"$f":"MAX(AboveHWM!G44-Tier2_Vintage!G44,0)","v":80.570999999999998},{"$f":"MAX(AboveHWM!H44-Tier2_Vintage!H44,0)","v":100.4},{"$f":"MAX(AboveHWM!I44-Tier2_Vintage!I44,0)","v":86.343999999999994},{"$f":"MAX(AboveHWM!J44-Tier2_Vintage!J44,0)","v":104.416},{"$f":"MAX(AboveHWM!K44-Tier2_Vintage!K44,0)","v":82.328000000000003},{"$f":"MAX(AboveHWM!L44-Tier2_Vintage!L44,0)","v":100.4},{"$f":"MAX(AboveHWM!M44-Tier2_Vintage!M44,0)","v":74.296000000000006},{"$f":"MAX(AboveHWM!N44-Tier2_Vintage!N44,0)","v":104.416},{"$f":"MAX(AboveHWM!O44-Tier2_Vintage!O44,0)","v":82.076999999999998},{"$f":"MAX(AboveHWM!P44-Tier2_Vintage!P44,0)","v":104.416},{"$f":"MAX(AboveHWM!Q44-Tier2_Vintage!Q44,0)","v":76.304000000000002},{"$f":"MAX(AboveHWM!R44-Tier2_Vintage!R44,0)","v":104.416},{"$f":"MAX(AboveHWM!S44-Tier2_Vintage!S44,0)","v":82.328000000000003},{"$f":"MAX(AboveHWM!T44-Tier2_Vintage!T44,0)","v":100.4},{"$f":"MAX(AboveHWM!U44-Tier2_Vintage!U44,0)","v":80.319999999999993},{"$f":"MAX(AboveHWM!V44-Tier2_Vintage!V44,0)","v":104.416},{"$f":"MAX(AboveHWM!W44-Tier2_Vintage!W44,0)","v":82.328000000000003},{"$f":"MAX(AboveHWM!X44-Tier2_Vintage!X44,0)","v":108.432},{"$f":"MAX(AboveHWM!Y44-Tier2_Vintage!Y44,0)","v":78.311999999999998},{"$f":"MAX(AboveHWM!Z44-Tier2_Vintage!Z44,0)","v":96.384},{"$f":"MAX(AboveHWM!AA44-Tier2_Vintage!AA44,0)","v":84.335999999999999},{"$f":"MAX(AboveHWM!AB44-Tier2_Vintage!AB44,0)","v":153.792},{"$f":"MAX(AboveHWM!AC44-Tier2_Vintage!AC44,0)","v":111.07199999999999},{"$f":"MAX(AboveHWM!AD44-Tier2_Vintage!AD44,0)","v":142.4},{"$f":"MAX(AboveHWM!AE44-Tier2_Vintage!AE44,0)","v":114.276},{"$f":"MAX(AboveHWM!AF44-Tier2_Vintage!AF44,0)","v":142.4},{"$f":"MAX(AboveHWM!AG44-Tier2_Vintage!AG44,0)","v":122.464},{"$f":"MAX(AboveHWM!AH44-Tier2_Vintage!AH44,0)","v":148.096},{"$f":"MAX(AboveHWM!AI44-Tier2_Vintage!AI44,0)","v":116.768},{"$f":"MAX(AboveHWM!AJ44-Tier2_Vintage!AJ44,0)","v":136.70400000000001},{"$f":"MAX(AboveHWM!AK44-Tier2_Vintage!AK44,0)","v":102.52799999999999},{"$f":"MAX(AboveHWM!AL44-Tier2_Vintage!AL44,0)","v":148.096},{"$f":"MAX(AboveHWM!AM44-Tier2_Vintage!AM44,0)","v":116.41199999999999},{"$f":"MAX(AboveHWM!AN44-Tier2_Vintage!AN44,0)","v":148.096},{"$f":"MAX(AboveHWM!AO44-Tier2_Vintage!AO44,0)","v":108.22399999999999},{"$f":"MAX(AboveHWM!AP44-Tier2_Vintage!AP44,0)","v":148.096},{"$f":"MAX(AboveHWM!AQ44-Tier2_Vintage!AQ44,0)","v":116.768},{"$f":"MAX(AboveHWM!AR44-Tier2_Vintage!AR44,0)","v":142.4},{"$f":"MAX(AboveHWM!AS44-Tier2_Vintage!AS44,0)","v":113.91999999999999},{"$f":"MAX(AboveHWM!AT44-Tier2_Vintage!AT44,0)","v":148.096},{"$f":"MAX(AboveHWM!AU44-Tier2_Vintage!AU44,0)","v":116.768},{"$f":"MAX(AboveHWM!AV44-Tier2_Vintage!AV44,0)","v":148.096},{"$f":"MAX(AboveHWM!AW44-Tier2_Vintage!AW44,0)","v":116.768},{"$f":"MAX(AboveHWM!AX44-Tier2_Vintage!AX44,0)","v":142.4},{"$f":"MAX(AboveHWM!AY44-Tier2_Vintage!AY44,0)","v":113.91999999999999}]
[null,10136,"Douglas Electric Cooperative",{"$f":"MAX(AboveHWM!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"MAX(AboveHWM!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"MAX(AboveHWM!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"MAX(AboveHWM!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"MAX(AboveHWM!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"MAX(AboveHWM!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"MAX(AboveHWM!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"MAX(AboveHWM!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"MAX(AboveHWM!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"MAX(AboveHWM!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"MAX(AboveHWM!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"MAX(AboveHWM!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"MAX(AboveHWM!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"MAX(AboveHWM!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"MAX(AboveHWM!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"MAX(AboveHWM!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"MAX(AboveHWM!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"MAX(AboveHWM!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"MAX(AboveHWM!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"MAX(AboveHWM!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"MAX(AboveHWM!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"MAX(AboveHWM!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"MAX(AboveHWM!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"MAX(AboveHWM!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"MAX(AboveHWM!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"MAX(AboveHWM!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"MAX(AboveHWM!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"MAX(AboveHWM!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"MAX(AboveHWM!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"MAX(AboveHWM!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"MAX(AboveHWM!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"MAX(AboveHWM!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"MAX(AboveHWM!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"MAX(AboveHWM!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"MAX(AboveHWM!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"MAX(AboveHWM!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"MAX(AboveHWM!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"MAX(AboveHWM!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"MAX(AboveHWM!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"MAX(AboveHWM!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"MAX(AboveHWM!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"MAX(AboveHWM!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"MAX(AboveHWM!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"MAX(AboveHWM!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"MAX(AboveHWM!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"MAX(AboveHWM!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"MAX(AboveHWM!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"MAX(AboveHWM!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"MAX(AboveHWM!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"MAX(AboveHWM!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"MAX(AboveHWM!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"MAX(AboveHWM!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"MAX(AboveHWM!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"MAX(AboveHWM!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"MAX(AboveHWM!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"MAX(AboveHWM!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"MAX(AboveHWM!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"MAX(AboveHWM!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"MAX(AboveHWM!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"MAX(AboveHWM!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"MAX(AboveHWM!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"MAX(AboveHWM!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"MAX(AboveHWM!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"MAX(AboveHWM!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"MAX(AboveHWM!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"MAX(AboveHWM!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"MAX(AboveHWM!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"MAX(AboveHWM!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"MAX(AboveHWM!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"MAX(AboveHWM!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"MAX(AboveHWM!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"MAX(AboveHWM!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"MAX(AboveHWM!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"MAX(AboveHWM!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"MAX(AboveHWM!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"MAX(AboveHWM!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"MAX(AboveHWM!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"MAX(AboveHWM!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"MAX(AboveHWM!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"MAX(AboveHWM!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"MAX(AboveHWM!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"MAX(AboveHWM!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"MAX(AboveHWM!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"MAX(AboveHWM!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"MAX(AboveHWM!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"MAX(AboveHWM!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"MAX(AboveHWM!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"MAX(AboveHWM!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"MAX(AboveHWM!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"MAX(AboveHWM!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"MAX(AboveHWM!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"MAX(AboveHWM!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"MAX(AboveHWM!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"MAX(AboveHWM!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"MAX(AboveHWM!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"MAX(AboveHWM!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"MAX(AboveHWM!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"MAX(AboveHWM!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"MAX(AboveHWM!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"MAX(AboveHWM!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"MAX(AboveHWM!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"MAX(AboveHWM!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"MAX(AboveHWM!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"MAX(AboveHWM!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"MAX(AboveHWM!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"MAX(AboveHWM!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"MAX(AboveHWM!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"MAX(AboveHWM!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"MAX(AboveHWM!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"MAX(AboveHWM!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"MAX(AboveHWM!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"MAX(AboveHWM!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"MAX(AboveHWM!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"MAX(AboveHWM!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"MAX(AboveHWM!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"MAX(AboveHWM!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"MAX(AboveHWM!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"MAX(AboveHWM!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"MAX(AboveHWM!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"MAX(AboveHWM!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"MAX(AboveHWM!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"MAX(AboveHWM!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"MAX(AboveHWM!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"MAX(AboveHWM!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"MAX(AboveHWM!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"MAX(AboveHWM!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"MAX(AboveHWM!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"MAX(AboveHWM!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"MAX(AboveHWM!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"MAX(AboveHWM!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"MAX(AboveHWM!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"MAX(AboveHWM!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"MAX(AboveHWM!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"MAX(AboveHWM!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"MAX(AboveHWM!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"MAX(AboveHWM!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"MAX(AboveHWM!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"MAX(AboveHWM!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"MAX(AboveHWM!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"MAX(AboveHWM!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"MAX(AboveHWM!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"MAX(AboveHWM!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"MAX(AboveHWM!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"MAX(AboveHWM!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"MAX(AboveHWM!D72-Tier2_Vintage!D72,0)","v":2453.9839999999999},{"$f":"MAX(AboveHWM!E72-Tier2_Vintage!E72,0)","v":1934.8720000000001},{"$f":"MAX(AboveHWM!F72-Tier2_Vintage!F72,0)","v":2359.6},{"$f":"MAX(AboveHWM!G72-Tier2_Vintage!G72,0)","v":1893.579},{"$f":"MAX(AboveHWM!H72-Tier2_Vintage!H72,0)","v":2359.6},{"$f":"MAX(AboveHWM!I72-Tier2_Vintage!I72,0)","v":2029.2560000000001},{"$f":"MAX(AboveHWM!J72-Tier2_Vintage!J72,0)","v":2453.9839999999999},{"$f":"MAX(AboveHWM!K72-Tier2_Vintage!K72,0)","v":1934.8720000000001},{"$f":"MAX(AboveHWM!L72-Tier2_Vintage!L72,0)","v":2359.6},{"$f":"MAX(AboveHWM!M72-Tier2_Vintage!M72,0)","v":1746.104},{"$f":"MAX(AboveHWM!N72-Tier2_Vintage!N72,0)","v":2453.9839999999999},{"$f":"MAX(AboveHWM!O72-Tier2_Vintage!O72,0)","v":1928.973},{"$f":"MAX(AboveHWM!P72-Tier2_Vintage!P72,0)","v":2453.9839999999999},{"$f":"MAX(AboveHWM!Q72-Tier2_Vintage!Q72,0)","v":1793.296},{"$f":"MAX(AboveHWM!R72-Tier2_Vintage!R72,0)","v":2453.9839999999999},{"$f":"MAX(AboveHWM!S72-Tier2_Vintage!S72,0)","v":1934.8720000000001},{"$f":"MAX(AboveHWM!T72-Tier2_Vintage!T72,0)","v":2359.6},{"$f":"MAX(AboveHWM!U72-Tier2_Vintage!U72,0)","v":1887.68},{"$f":"MAX(AboveHWM!V72-Tier2_Vintage!V72,0)","v":2453.9839999999999},{"$f":"MAX(AboveHWM!W72-Tier2_Vintage!W72,0)","v":1934.8720000000001},{"$f":"MAX(AboveHWM!X72-Tier2_Vintage!X72,0)","v":2548.3679999999999},{"$f":"MAX(AboveHWM!Y72-Tier2_Vintage!Y72,0)","v":1840.4880000000001},{"$f":"MAX(AboveHWM!Z72-Tier2_Vintage!Z72,0)","v":2265.2159999999999},{"$f":"MAX(AboveHWM!AA72-Tier2_Vintage!AA72,0)","v":1982.0640000000001},{"$f":"MAX(AboveHWM!AB72-Tier2_Vintage!AB72,0)","v":3290.9760000000001},{"$f":"MAX(AboveHWM!AC72-Tier2_Vintage!AC72,0)","v":2376.8160000000003},{"$f":"MAX(AboveHWM!AD72-Tier2_Vintage!AD72,0)","v":3047.2000000000003},{"$f":"MAX(AboveHWM!AE72-Tier2_Vintage!AE72,0)","v":2445.3780000000002},{"$f":"MAX(AboveHWM!AF72-Tier2_Vintage!AF72,0)","v":3047.2000000000003},{"$f":"MAX(AboveHWM!AG72-Tier2_Vintage!AG72,0)","v":2620.5920000000001},{"$f":"MAX(AboveHWM!AH72-Tier2_Vintage!AH72,0)","v":3169.0880000000002},{"$f":"MAX(AboveHWM!AI72-Tier2_Vintage!AI72,0)","v":2498.7040000000002},{"$f":"MAX(AboveHWM!AJ72-Tier2_Vintage!AJ72,0)","v":2925.3119999999999},{"$f":"MAX(AboveHWM!AK72-Tier2_Vintage!AK72,0)","v":2193.9839999999999},{"$f":"MAX(AboveHWM!AL72-Tier2_Vintage!AL72,0)","v":3169.0880000000002},{"$f":"MAX(AboveHWM!AM72-Tier2_Vintage!AM72,0)","v":2491.0860000000002},{"$f":"MAX(AboveHWM!AN72-Tier2_Vintage!AN72,0)","v":3169.0880000000002},{"$f":"MAX(AboveHWM!AO72-Tier2_Vintage!AO72,0)","v":2315.8720000000003},{"$f":"MAX(AboveHWM!AP72-Tier2_Vintage!AP72,0)","v":3169.0880000000002},{"$f":"MAX(AboveHWM!AQ72-Tier2_Vintage!AQ72,0)","v":2498.7040000000002},{"$f":"MAX(AboveHWM!AR72-Tier2_Vintage!AR72,0)","v":3047.2000000000003},{"$f":"MAX(AboveHWM!AS72-Tier2_Vintage!AS72,0)","v":2437.7600000000002},{"$f":"MAX(AboveHWM!AT72-Tier2_Vintage!AT72,0)","v":3169.0880000000002},{"$f":"MAX(AboveHWM!AU72-Tier2_Vintage!AU72,0)","v":2498.7040000000002},{"$f":"MAX(AboveHWM!AV72-Tier2_Vintage!AV72,0)","v":3169.0880000000002},{"$f":"MAX(AboveHWM!AW72-Tier2_Vintage!AW72,0)","v":2498.7040000000002},{"$f":"MAX(AboveHWM!AX72-Tier2_Vintage!AX72,0)","v":3047.2000000000003},{"$f":"MAX(AboveHWM!AY72-Tier2_Vintage!AY72,0)","v":2437.7600000000002}]
[null,10242,"Lost River Elec Coop",{"$f":"MAX(AboveHWM!D81-Tier2_Vintage!D81,0)","v":739.23199999999997},{"$f":"MAX(AboveHWM!E81-Tier2_Vintage!E81,0)","v":582.85599999999999},{"$f":"MAX(AboveHWM!F81-Tier2_Vintage!F81,0)","v":710.8},{"$f":"MAX(AboveHWM!G81-Tier2_Vintage!G81,0)","v":570.41699999999992},{"$f":"MAX(AboveHWM!H81-Tier2_Vintage!H81,0)","v":710.8},{"$f":"MAX(AboveHWM!I81-Tier2_Vintage!I81,0)","v":611.28800000000001},{"$f":"MAX(AboveHWM!J81-Tier2_Vintage!J81,0)","v":739.23199999999997},{"$f":"MAX(AboveHWM!K81-Tier2_Vintage!K81,0)","v":582.85599999999999},{"$f":"MAX(AboveHWM!L81-Tier2_Vintage!L81,0)","v":710.8},{"$f":"MAX(AboveHWM!M81-Tier2_Vintage!M81,0)","v":525.99199999999996},{"$f":"MAX(AboveHWM!N81-Tier2_Vintage!N81,0)","v":739.23199999999997},{"$f":"MAX(AboveHWM!O81-Tier2_Vintage!O81,0)","v":581.07899999999995},{"$f":"MAX(AboveHWM!P81-Tier2_Vintage!P81,0)","v":739.23199999999997},{"$f":"MAX(AboveHWM!Q81-Tier2_Vintage!Q81,0)","v":540.20799999999997},{"$f":"MAX(AboveHWM!R81-Tier2_Vintage!R81,0)","v":739.23199999999997},{"$f":"MAX(AboveHWM!S81-Tier2_Vintage!S81,0)","v":582.85599999999999},{"$f":"MAX(AboveHWM!T81-Tier2_Vintage!T81,0)","v":710.8},{"$f":"MAX(AboveHWM!U81-Tier2_Vintage!U81,0)","v":568.64},{"$f":"MAX(AboveHWM!V81-Tier2_Vintage!V81,0)","v":739.23199999999997},{"$f":"MAX(AboveHWM!W81-Tier2_Vintage!W81,0)","v":582.85599999999999},{"$f":"MAX(AboveHWM!X81-Tier2_Vintage!X81,0)","v":767.66399999999999},{"$f":"MAX(AboveHWM!Y81-Tier2_Vintage!Y81,0)","v":554.42399999999998},{"$f":"MAX(AboveHWM!Z81-Tier2_Vintage!Z81,0)","v":682.36799999999994},{"$f":"MAX(AboveHWM!AA81-Tier2_Vintage!AA81,0)","v":597.072},{"$f":"MAX(AboveHWM!AB81-Tier2_Vintage!AB81,0)","v":838.94399999999996},{"$f":"MAX(AboveHWM!AC81-Tier2_Vintage!AC81,0)","v":605.904},{"$f":"MAX(AboveHWM!AD81-Tier2_Vintage!AD81,0)","v":776.8},{"$f":"MAX(AboveHWM!AE81-Tier2_Vintage!AE81,0)","v":623.38199999999995},{"$f":"MAX(AboveHWM!AF81-Tier2_Vintage!AF81,0)","v":776.8},{"$f":"MAX(AboveHWM!AG81-Tier2_Vintage!AG81,0)","v":668.048},{"$f":"MAX(AboveHWM!AH81-Tier2_Vintage!AH81,0)","v":807.87199999999996},{"$f":"MAX(AboveHWM!AI81-Tier2_Vintage!AI81,0)","v":636.976},{"$f":"MAX(AboveHWM!AJ81-Tier2_Vintage!AJ81,0)","v":745.72799999999995},{"$f":"MAX(AboveHWM!AK81-Tier2_Vintage!AK81,0)","v":559.29599999999994},{"$f":"MAX(AboveHWM!AL81-Tier2_Vintage!AL81,0)","v":807.87199999999996},{"$f":"MAX(AboveHWM!AM81-Tier2_Vintage!AM81,0)","v":635.03399999999999},{"$f":"MAX(AboveHWM!AN81-Tier2_Vintage!AN81,0)","v":807.87199999999996},{"$f":"MAX(AboveHWM!AO81-Tier2_Vintage!AO81,0)","v":590.36799999999994},{"$f":"MAX(AboveHWM!AP81-Tier2_Vintage!AP81,0)","v":807.87199999999996},{"$f":"MAX(AboveHWM!AQ81-Tier2_Vintage!AQ81,0)","v":636.976},{"$f":"MAX(AboveHWM!AR81-Tier2_Vintage!AR81,0)","v":776.8},{"$f":"MAX(AboveHWM!AS81-Tier2_Vintage!AS81,0)","v":621.43999999999994},{"$f":"MAX(AboveHWM!AT81-Tier2_Vintage!AT81,0)","v":807.87199999999996},{"$f":"MAX(AboveHWM!AU81-Tier2_Vintage!AU81,0)","v":636.976},{"$f":"MAX(AboveHWM!AV81-Tier2_Vintage!AV81,0)","v":807.87199999999996},{"$f":"MAX(AboveHWM!AW81-Tier2_Vintage!AW81,0)","v":636.976},{"$f":"MAX(AboveHWM!AX81-Tier2_Vintage!AX81,0)","v":776.8},{"$f":"MAX(AboveHWM!AY81-Tier2_Vintage!AY81,0)","v":621.43999999999994}]
[null,10278,"Northern Lights",{"$f":"MAX(AboveHWM!D90-Tier2_Vintage!D90,0)","v":1500.096},{"$f":"MAX(AboveHWM!E90-Tier2_Vintage!E90,0)","v":1182.768},{"$f":"MAX(AboveHWM!F90-Tier2_Vintage!F90,0)","v":1442.3999999999999},{"$f":"MAX(AboveHWM!G90-Tier2_Vintage!G90,0)","v":1157.5260000000001},{"$f":"MAX(AboveHWM!H90-Tier2_Vintage!H90,0)","v":1442.3999999999999},{"$f":"MAX(AboveHWM!I90-Tier2_Vintage!I90,0)","v":1240.4639999999999},{"$f":"MAX(AboveHWM!J90-Tier2_Vintage!J90,0)","v":1500.096},{"$f":"MAX(AboveHWM!K90-Tier2_Vintage!K90,0)","v":1182.768},{"$f":"MAX(AboveHWM!L90-Tier2_Vintage!L90,0)","v":1442.3999999999999},{"$f":"MAX(AboveHWM!M90-Tier2_Vintage!M90,0)","v":1067.376},{"$f":"MAX(AboveHWM!N90-Tier2_Vintage!N90,0)","v":1500.096},{"$f":"MAX(AboveHWM!O90-Tier2_Vintage!O90,0)","v":1179.162},{"$f":"MAX(AboveHWM!P90-Tier2_Vintage!P90,0)","v":1500.096},{"$f":"MAX(AboveHWM!Q90-Tier2_Vintage!Q90,0)","v":1096.2239999999999},{"$f":"MAX(AboveHWM!R90-Tier2_Vintage!R90,0)","v":1500.096},{"$f":"MAX(AboveHWM!S90-Tier2_Vintage!S90,0)","v":1182.768},{"$f":"MAX(AboveHWM!T90-Tier2_Vintage!T90,0)","v":1442.3999999999999},{"$f":"MAX(AboveHWM!U90-Tier2_Vintage!U90,0)","v":1153.92},{"$f":"MAX(AboveHWM!V90-Tier2_Vintage!V90,0)","v":1500.096},{"$f":"MAX(AboveHWM!W90-Tier2_Vintage!W90,0)","v":1182.768},{"$f":"MAX(AboveHWM!X90-Tier2_Vintage!X90,0)","v":1557.7919999999999},{"$f":"MAX(AboveHWM!Y90-Tier2_Vintage!Y90,0)","v":1125.0719999999999},{"$f":"MAX(AboveHWM!Z90-Tier2_Vintage!Z90,0)","v":1384.704},{"$f":"MAX(AboveHWM!AA90-Tier2_Vintage!AA90,0)","v":1211.616},{"$f":"MAX(AboveHWM!AB90-Tier2_Vintage!AB90,0)","v":1805.7599999999998},{"$f":"MAX(AboveHWM!AC90-Tier2_Vintage!AC90,0)","v":1304.1599999999999},{"$f":"MAX(AboveHWM!AD90-Tier2_Vintage!AD90,0)","v":1672},{"$f":"MAX(AboveHWM!AE90-Tier2_Vintage!AE90,0)","v":1341.78},{"$f":"MAX(AboveHWM!AF90-Tier2_Vintage!AF90,0)","v":1672},{"$f":"MAX(AboveHWM!AG90-Tier2_Vintage!AG90,0)","v":1437.9199999999998},{"$f":"MAX(AboveHWM!AH90-Tier2_Vintage!AH90,0)","v":1738.8799999999999},{"$f":"MAX(AboveHWM!AI90-Tier2_Vintage!AI90,0)","v":1371.04},{"$f":"MAX(AboveHWM!AJ90-Tier2_Vintage!AJ90,0)","v":1605.12},{"$f":"MAX(AboveHWM!AK90-Tier2_Vintage!AK90,0)","v":1203.8399999999999},{"$f":"MAX(AboveHWM!AL90-Tier2_Vintage!AL90,0)","v":1738.8799999999999},{"$f":"MAX(AboveHWM!AM90-Tier2_Vintage!AM90,0)","v":1366.86},{"$f":"MAX(AboveHWM!AN90-Tier2_Vintage!AN90,0)","v":1738.8799999999999},{"$f":"MAX(AboveHWM!AO90-Tier2_Vintage!AO90,0)","v":1270.7199999999998},{"$f":"MAX(AboveHWM!AP90-Tier2_Vintage!AP90,0)","v":1738.8799999999999},{"$f":"MAX(AboveHWM!AQ90-Tier2_Vintage!AQ90,0)","v":1371.04},{"$f":"MAX(AboveHWM!AR90-Tier2_Vintage!AR90,0)","v":1672},{"$f":"MAX(AboveHWM!AS90-Tier2_Vintage!AS90,0)","v":1337.6},{"$f":"MAX(AboveHWM!AT90-Tier2_Vintage!AT90,0)","v":1738.8799999999999},{"$f":"MAX(AboveHWM!AU90-Tier2_Vintage!AU90,0)","v":1371.04},{"$f":"MAX(AboveHWM!AV90-Tier2_Vintage!AV90,0)","v":1738.8799999999999},{"$f":"MAX(AboveHWM!AW90-Tier2_Vintage!AW90,0)","v":1371.04},{"$f":"MAX(AboveHWM!AX90-Tier2_Vintage!AX90,0)","v":1672},{"$f":"MAX(AboveHWM!AY90-Tier2_Vintage!AY90,0)","v":1337.6}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"MAX(AboveHWM!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"MAX(AboveHWM!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"MAX(AboveHWM!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"MAX(AboveHWM!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"MAX(AboveHWM!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"MAX(AboveHWM!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"MAX(AboveHWM!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"MAX(AboveHWM!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"MAX(AboveHWM!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"MAX(AboveHWM!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"MAX(AboveHWM!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"MAX(AboveHWM!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"MAX(AboveHWM!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"MAX(AboveHWM!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"MAX(AboveHWM!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"MAX(AboveHWM!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"MAX(AboveHWM!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"MAX(AboveHWM!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"MAX(AboveHWM!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"MAX(AboveHWM!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"MAX(AboveHWM!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"MAX(AboveHWM!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"MAX(AboveHWM!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"MAX(AboveHWM!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"MAX(AboveHWM!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"MAX(AboveHWM!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"MAX(AboveHWM!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"MAX(AboveHWM!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"MAX(AboveHWM!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"MAX(AboveHWM!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"MAX(AboveHWM!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"MAX(AboveHWM!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"MAX(AboveHWM!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"MAX(AboveHWM!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"MAX(AboveHWM!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"MAX(AboveHWM!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"MAX(AboveHWM!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"MAX(AboveHWM!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"MAX(AboveHWM!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"MAX(AboveHWM!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"MAX(AboveHWM!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"MAX(AboveHWM!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"MAX(AboveHWM!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"MAX(AboveHWM!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"MAX(AboveHWM!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"MAX(AboveHWM!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"MAX(AboveHWM!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"MAX(AboveHWM!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"MAX(AboveHWM!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"MAX(AboveHWM!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"MAX(AboveHWM!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"MAX(AboveHWM!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"MAX(AboveHWM!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"MAX(AboveHWM!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"MAX(AboveHWM!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"MAX(AboveHWM!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"MAX(AboveHWM!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"MAX(AboveHWM!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"MAX(AboveHWM!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"MAX(AboveHWM!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"MAX(AboveHWM!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"MAX(AboveHWM!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"MAX(AboveHWM!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"MAX(AboveHWM!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"MAX(AboveHWM!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"MAX(AboveHWM!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"MAX(AboveHWM!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"MAX(AboveHWM!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"MAX(AboveHWM!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"MAX(AboveHWM!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"MAX(AboveHWM!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"MAX(AboveHWM!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"MAX(AboveHWM!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"MAX(AboveHWM!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"MAX(AboveHWM!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"MAX(AboveHWM!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"MAX(AboveHWM!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"MAX(AboveHWM!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"MAX(AboveHWM!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"MAX(AboveHWM!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"MAX(AboveHWM!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"MAX(AboveHWM!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"MAX(AboveHWM!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"MAX(AboveHWM!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"MAX(AboveHWM!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"MAX(AboveHWM!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"MAX(AboveHWM!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"MAX(AboveHWM!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"MAX(AboveHWM!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"MAX(AboveHWM!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"MAX(AboveHWM!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"MAX(AboveHWM!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"MAX(AboveHWM!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"MAX(AboveHWM!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"MAX(AboveHWM!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"MAX(AboveHWM!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"MAX(AboveHWM!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"MAX(AboveHWM!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"MAX(AboveHWM!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"MAX(AboveHWM!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"MAX(AboveHWM!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"MAX(AboveHWM!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"MAX(AboveHWM!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"MAX(AboveHWM!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"MAX(AboveHWM!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"MAX(AboveHWM!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"MAX(AboveHWM!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"MAX(AboveHWM!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"MAX(AboveHWM!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"MAX(AboveHWM!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"MAX(AboveHWM!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"MAX(AboveHWM!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"MAX(AboveHWM!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"MAX(AboveHWM!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"MAX(AboveHWM!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"MAX(AboveHWM!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"MAX(AboveHWM!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"MAX(AboveHWM!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"MAX(AboveHWM!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"MAX(AboveHWM!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"MAX(AboveHWM!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"MAX(AboveHWM!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"MAX(AboveHWM!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"MAX(AboveHWM!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"MAX(AboveHWM!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"MAX(AboveHWM!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"MAX(AboveHWM!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"MAX(AboveHWM!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"MAX(AboveHWM!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"MAX(AboveHWM!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"MAX(AboveHWM!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"MAX(AboveHWM!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"MAX(AboveHWM!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"MAX(AboveHWM!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"MAX(AboveHWM!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"MAX(AboveHWM!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"MAX(AboveHWM!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"MAX(AboveHWM!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"MAX(AboveHWM!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"MAX(AboveHWM!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"MAX(AboveHWM!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"MAX(AboveHWM!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"MAX(AboveHWM!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"MAX(AboveHWM!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"MAX(AboveHWM!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"MAX(AboveHWM!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"MAX(AboveHWM!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"MAX(AboveHWM!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"MAX(AboveHWM!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"MAX(AboveHWM!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"MAX(AboveHWM!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"MAX(AboveHWM!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"MAX(AboveHWM!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"MAX(AboveHWM!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"MAX(AboveHWM!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"MAX(AboveHWM!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"MAX(AboveHWM!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"MAX(AboveHWM!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"MAX(AboveHWM!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"MAX(AboveHWM!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"MAX(AboveHWM!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"MAX(AboveHWM!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"MAX(AboveHWM!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"MAX(AboveHWM!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"MAX(AboveHWM!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"MAX(AboveHWM!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"MAX(AboveHWM!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"MAX(AboveHWM!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"MAX(AboveHWM!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"MAX(AboveHWM!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"MAX(AboveHWM!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"MAX(AboveHWM!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"MAX(AboveHWM!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"MAX(AboveHWM!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"MAX(AboveHWM!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"MAX(AboveHWM!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"MAX(AboveHWM!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"MAX(AboveHWM!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"MAX(AboveHWM!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"MAX(AboveHWM!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"MAX(AboveHWM!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"MAX(AboveHWM!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"MAX(AboveHWM!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"MAX(AboveHWM!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"MAX(AboveHWM!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"MAX(AboveHWM!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"MAX(AboveHWM!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"MAX(AboveHWM!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"MAX(AboveHWM!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"MAX(AboveHWM!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"MAX(AboveHWM!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"MAX(AboveHWM!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"MAX(AboveHWM!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"MAX(AboveHWM!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"MAX(AboveHWM!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"MAX(AboveHWM!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"MAX(AboveHWM!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"MAX(AboveHWM!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"MAX(AboveHWM!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"MAX(AboveHWM!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"MAX(AboveHWM!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"MAX(AboveHWM!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"MAX(AboveHWM!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"MAX(AboveHWM!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"MAX(AboveHWM!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"MAX(AboveHWM!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"MAX(AboveHWM!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"MAX(AboveHWM!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"MAX(AboveHWM!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"MAX(AboveHWM!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"MAX(AboveHWM!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"MAX(AboveHWM!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"MAX(AboveHWM!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"MAX(AboveHWM!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"MAX(AboveHWM!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"MAX(AboveHWM!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"MAX(AboveHWM!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"MAX(AboveHWM!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"MAX(AboveHWM!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"MAX(AboveHWM!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"MAX(AboveHWM!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"MAX(AboveHWM!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"MAX(AboveHWM!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"MAX(AboveHWM!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"MAX(AboveHWM!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"MAX(AboveHWM!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"MAX(AboveHWM!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"MAX(AboveHWM!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"MAX(AboveHWM!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"MAX(AboveHWM!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"MAX(AboveHWM!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"MAX(AboveHWM!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"MAX(AboveHWM!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"MAX(AboveHWM!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"MAX(AboveHWM!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"MAX(AboveHWM!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"MAX(AboveHWM!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"MAX(AboveHWM!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"MAX(AboveHWM!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"MAX(AboveHWM!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"MAX(AboveHWM!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"MAX(AboveHWM!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"MAX(AboveHWM!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"MAX(AboveHWM!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"MAX(AboveHWM!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"MAX(AboveHWM!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"MAX(AboveHWM!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"MAX(AboveHWM!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"MAX(AboveHWM!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"MAX(AboveHWM!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"MAX(AboveHWM!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"MAX(AboveHWM!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"MAX(AboveHWM!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"MAX(AboveHWM!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"MAX(AboveHWM!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"MAX(AboveHWM!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"MAX(AboveHWM!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"MAX(AboveHWM!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"MAX(AboveHWM!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"MAX(AboveHWM!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"MAX(AboveHWM!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"MAX(AboveHWM!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"MAX(AboveHWM!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"MAX(AboveHWM!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"MAX(AboveHWM!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"MAX(AboveHWM!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"MAX(AboveHWM!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"MAX(AboveHWM!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"MAX(AboveHWM!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"MAX(AboveHWM!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"MAX(AboveHWM!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"MAX(AboveHWM!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"MAX(AboveHWM!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"MAX(AboveHWM!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"MAX(AboveHWM!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"MAX(AboveHWM!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"MAX(AboveHWM!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"MAX(AboveHWM!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"MAX(AboveHWM!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"MAX(AboveHWM!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"MAX(AboveHWM!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"MAX(AboveHWM!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"MAX(AboveHWM!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"MAX(AboveHWM!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"MAX(AboveHWM!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"MAX(AboveHWM!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"MAX(AboveHWM!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"MAX(AboveHWM!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"MAX(AboveHWM!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"MAX(AboveHWM!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"MAX(AboveHWM!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"MAX(AboveHWM!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"MAX(AboveHWM!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"MAX(AboveHWM!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"MAX(AboveHWM!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"MAX(AboveHWM!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"MAX(AboveHWM!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"MAX(AboveHWM!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"MAX(AboveHWM!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"MAX(AboveHWM!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"MAX(AboveHWM!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"MAX(AboveHWM!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"MAX(AboveHWM!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"MAX(AboveHWM!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"MAX(AboveHWM!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"MAX(AboveHWM!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"MAX(AboveHWM!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"MAX(AboveHWM!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"MAX(AboveHWM!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"MAX(AboveHWM!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"MAX(AboveHWM!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"MAX(AboveHWM!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"MAX(AboveHWM!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"MAX(AboveHWM!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"MAX(AboveHWM!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"MAX(AboveHWM!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"MAX(AboveHWM!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"MAX(AboveHWM!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"MAX(AboveHWM!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"MAX(AboveHWM!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"MAX(AboveHWM!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"MAX(AboveHWM!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"MAX(AboveHWM!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"MAX(AboveHWM!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"MAX(AboveHWM!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"MAX(AboveHWM!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"MAX(AboveHWM!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"MAX(AboveHWM!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"MAX(AboveHWM!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"MAX(AboveHWM!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"MAX(AboveHWM!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"MAX(AboveHWM!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"MAX(AboveHWM!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"MAX(AboveHWM!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"MAX(AboveHWM!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"MAX(AboveHWM!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"MAX(AboveHWM!D138-Tier2_Vintage!D138,0)","v":27911.936000000002},{"$f":"MAX(AboveHWM!E138-Tier2_Vintage!E138,0)","v":22007.488000000001},{"$f":"MAX(AboveHWM!F138-Tier2_Vintage!F138,0)","v":26838.400000000001},{"$f":"MAX(AboveHWM!G138-Tier2_Vintage!G138,0)","v":21537.816000000003},{"$f":"MAX(AboveHWM!H138-Tier2_Vintage!H138,0)","v":26838.400000000001},{"$f":"MAX(AboveHWM!I138-Tier2_Vintage!I138,0)","v":23081.024000000001},{"$f":"MAX(AboveHWM!J138-Tier2_Vintage!J138,0)","v":27911.936000000002},{"$f":"MAX(AboveHWM!K138-Tier2_Vintage!K138,0)","v":22007.488000000001},{"$f":"MAX(AboveHWM!L138-Tier2_Vintage!L138,0)","v":26838.400000000001},{"$f":"MAX(AboveHWM!M138-Tier2_Vintage!M138,0)","v":19860.416000000001},{"$f":"MAX(AboveHWM!N138-Tier2_Vintage!N138,0)","v":27911.936000000002},{"$f":"MAX(AboveHWM!O138-Tier2_Vintage!O138,0)","v":21940.392},{"$f":"MAX(AboveHWM!P138-Tier2_Vintage!P138,0)","v":27911.936000000002},{"$f":"MAX(AboveHWM!Q138-Tier2_Vintage!Q138,0)","v":20397.184000000001},{"$f":"MAX(AboveHWM!R138-Tier2_Vintage!R138,0)","v":27911.936000000002},{"$f":"MAX(AboveHWM!S138-Tier2_Vintage!S138,0)","v":22007.488000000001},{"$f":"MAX(AboveHWM!T138-Tier2_Vintage!T138,0)","v":26838.400000000001},{"$f":"MAX(AboveHWM!U138-Tier2_Vintage!U138,0)","v":21470.720000000001},{"$f":"MAX(AboveHWM!V138-Tier2_Vintage!V138,0)","v":27911.936000000002},{"$f":"MAX(AboveHWM!W138-Tier2_Vintage!W138,0)","v":22007.488000000001},{"$f":"MAX(AboveHWM!X138-Tier2_Vintage!X138,0)","v":28985.472000000002},{"$f":"MAX(AboveHWM!Y138-Tier2_Vintage!Y138,0)","v":20933.952000000001},{"$f":"MAX(AboveHWM!Z138-Tier2_Vintage!Z138,0)","v":25764.864000000001},{"$f":"MAX(AboveHWM!AA138-Tier2_Vintage!AA138,0)","v":22544.256000000001},{"$f":"MAX(AboveHWM!AB138-Tier2_Vintage!AB138,0)","v":31834.079999999998},{"$f":"MAX(AboveHWM!AC138-Tier2_Vintage!AC138,0)","v":22991.279999999999},{"$f":"MAX(AboveHWM!AD138-Tier2_Vintage!AD138,0)","v":29476},{"$f":"MAX(AboveHWM!AE138-Tier2_Vintage!AE138,0)","v":23654.489999999998},{"$f":"MAX(AboveHWM!AF138-Tier2_Vintage!AF138,0)","v":29476},{"$f":"MAX(AboveHWM!AG138-Tier2_Vintage!AG138,0)","v":25349.360000000001},{"$f":"MAX(AboveHWM!AH138-Tier2_Vintage!AH138,0)","v":30655.040000000001},{"$f":"MAX(AboveHWM!AI138-Tier2_Vintage!AI138,0)","v":24170.32},{"$f":"MAX(AboveHWM!AJ138-Tier2_Vintage!AJ138,0)","v":28296.959999999999},{"$f":"MAX(AboveHWM!AK138-Tier2_Vintage!AK138,0)","v":21222.720000000001},{"$f":"MAX(AboveHWM!AL138-Tier2_Vintage!AL138,0)","v":30655.040000000001},{"$f":"MAX(AboveHWM!AM138-Tier2_Vintage!AM138,0)","v":24096.63},{"$f":"MAX(AboveHWM!AN138-Tier2_Vintage!AN138,0)","v":30655.040000000001},{"$f":"MAX(AboveHWM!AO138-Tier2_Vintage!AO138,0)","v":22401.759999999998},{"$f":"MAX(AboveHWM!AP138-Tier2_Vintage!AP138,0)","v":30655.040000000001},{"$f":"MAX(AboveHWM!AQ138-Tier2_Vintage!AQ138,0)","v":24170.32},{"$f":"MAX(AboveHWM!AR138-Tier2_Vintage!AR138,0)","v":29476},{"$f":"MAX(AboveHWM!AS138-Tier2_Vintage!AS138,0)","v":23580.799999999999},{"$f":"MAX(AboveHWM!AT138-Tier2_Vintage!AT138,0)","v":30655.040000000001},{"$f":"MAX(AboveHWM!AU138-Tier2_Vintage!AU138,0)","v":24170.32},{"$f":"MAX(AboveHWM!AV138-Tier2_Vintage!AV138,0)","v":30655.040000000001},{"$f":"MAX(AboveHWM!AW138-Tier2_Vintage!AW138,0)","v":24170.32},{"$f":"MAX(AboveHWM!AX138-Tier2_Vintage!AX138,0)","v":29476},{"$f":"MAX(AboveHWM!AY138-Tier2_Vintage!AY138,0)","v":23580.799999999999}]

{"sheet":"AboveHWM_PNGC","index":19,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Above RHWM Load Calculation (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"TOCA!$E4*IF(D$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(E$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(F$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(G$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(H$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(I$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(J$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(K$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(L$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(M$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(N$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(O$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(P$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Q$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(R$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(S$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(T$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(U$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(V$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(W$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(X$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Y$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(Z$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AA$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AB$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AC$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AD$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AE$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AF$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AG$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AH$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AI$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AJ$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AK$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AL$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AM$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AN$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AO$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AP$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AQ$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AR$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AS$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AT$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AU$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AV$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AW$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AX$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E4*IF(AY$2<$AB$2,TOCA!$W4,TOCA!$X4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"TOCA!$E5*IF(D$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(E$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(F$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(G$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(H$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(I$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(J$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(K$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(L$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(M$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(N$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(O$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(P$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Q$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(R$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(S$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(T$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(U$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(V$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(W$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(X$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Y$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(Z$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AA$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AB$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AC$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AD$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AE$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AF$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AG$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AH$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AI$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AJ$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AK$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AL$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AM$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AN$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AO$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AP$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AQ$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AR$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AS$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AT$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AU$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AV$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AW$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AX$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E5*IF(AY$2<$AB$2,TOCA!$W5,TOCA!$X5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"TOCA!$E6*IF(D$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(E$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(F$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(G$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(H$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(I$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(J$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(K$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(L$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(M$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(N$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(O$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(P$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Q$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(R$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(S$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(T$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(U$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(V$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(W$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(X$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Y$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(Z$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AA$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AB$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AC$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AD$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AE$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AF$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AG$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AH$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AI$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AJ$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AK$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AL$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AM$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AN$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AO$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AP$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AQ$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AR$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AS$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AT$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AU$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AV$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AW$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AX$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E6*IF(AY$2<$AB$2,TOCA!$W6,TOCA!$X6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"TOCA!$E7*IF(D$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(E$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(F$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(G$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(H$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(I$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(J$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(K$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(L$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(M$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(N$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(O$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(P$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Q$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(R$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(S$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(T$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(U$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(V$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(W$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(X$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Y$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(Z$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AA$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AB$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AC$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AD$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AE$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AF$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AG$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AH$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AI$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AJ$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AK$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AL$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AM$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AN$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AO$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AP$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AQ$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AR$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AS$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AT$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AU$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AV$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AW$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AX$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E7*IF(AY$2<$AB$2,TOCA!$W7,TOCA!$X7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"TOCA!$E8*IF(D$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(E$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(F$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(G$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(H$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(I$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(J$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(K$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(L$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(M$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(N$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(O$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(P$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Q$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(R$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(S$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(T$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(U$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(V$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(W$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(X$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Y$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(Z$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AA$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AB$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AC$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AD$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AE$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AF$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AG$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AH$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AI$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AJ$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AK$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AL$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AM$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AN$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AO$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AP$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AQ$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AR$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AS$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AT$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AU$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AV$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AW$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AX$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E8*IF(AY$2<$AB$2,TOCA!$W8,TOCA!$X8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"TOCA!$E9*IF(D$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"TOCA!$E9*IF(E$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"TOCA!$E9*IF(F$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"TOCA!$E9*IF(G$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1304.223},{"$f":"TOCA!$E9*IF(H$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"TOCA!$E9*IF(I$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1397.6719999999998},{"$f":"TOCA!$E9*IF(J$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"TOCA!$E9*IF(K$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"TOCA!$E9*IF(L$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"TOCA!$E9*IF(M$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1202.6479999999999},{"$f":"TOCA!$E9*IF(N$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"TOCA!$E9*IF(O$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1328.6009999999999},{"$f":"TOCA!$E9*IF(P$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"TOCA!$E9*IF(Q$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1235.1519999999998},{"$f":"TOCA!$E9*IF(R$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"TOCA!$E9*IF(S$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"TOCA!$E9*IF(T$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1625.1999999999998},{"$f":"TOCA!$E9*IF(U$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1300.1599999999999},{"$f":"TOCA!$E9*IF(V$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1690.2079999999999},{"$f":"TOCA!$E9*IF(W$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1332.664},{"$f":"TOCA!$E9*IF(X$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1755.2159999999999},{"$f":"TOCA!$E9*IF(Y$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1267.6559999999999},{"$f":"TOCA!$E9*IF(Z$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1560.192},{"$f":"TOCA!$E9*IF(AA$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1365.1679999999999},{"$f":"TOCA!$E9*IF(AB$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1753.056},{"$f":"TOCA!$E9*IF(AC$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1266.096},{"$f":"TOCA!$E9*IF(AD$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"TOCA!$E9*IF(AE$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1302.6179999999999},{"$f":"TOCA!$E9*IF(AF$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"TOCA!$E9*IF(AG$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1395.952},{"$f":"TOCA!$E9*IF(AH$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"TOCA!$E9*IF(AI$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"TOCA!$E9*IF(AJ$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1558.2719999999999},{"$f":"TOCA!$E9*IF(AK$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1168.704},{"$f":"TOCA!$E9*IF(AL$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"TOCA!$E9*IF(AM$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1326.9659999999999},{"$f":"TOCA!$E9*IF(AN$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"TOCA!$E9*IF(AO$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1233.6320000000001},{"$f":"TOCA!$E9*IF(AP$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"TOCA!$E9*IF(AQ$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"TOCA!$E9*IF(AR$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"TOCA!$E9*IF(AS$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1298.56},{"$f":"TOCA!$E9*IF(AT$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"TOCA!$E9*IF(AU$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"TOCA!$E9*IF(AV$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1688.1279999999999},{"$f":"TOCA!$E9*IF(AW$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1331.0239999999999},{"$f":"TOCA!$E9*IF(AX$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1623.1999999999998},{"$f":"TOCA!$E9*IF(AY$2<$AB$2,TOCA!$W9,TOCA!$X9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1298.56}]
[null,10044,"Canby, City of",{"$f":"TOCA!$E10*IF(D$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(E$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(F$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(G$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(H$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(I$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(J$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(K$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(L$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(M$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(N$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(O$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(P$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Q$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(R$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(S$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(T$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(U$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(V$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(W$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(X$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Y$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(Z$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AA$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AB$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AC$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AD$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AE$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AF$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AG$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AH$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AI$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AJ$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AK$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AL$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AM$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AN$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AO$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AP$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AQ$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AR$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AS$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AT$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AU$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AV$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AW$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AX$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E10*IF(AY$2<$AB$2,TOCA!$W10,TOCA!$X10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"TOCA!$E11*IF(D$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"TOCA!$E11*IF(E$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"TOCA!$E11*IF(F$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"TOCA!$E11*IF(G$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":5465.9879999999994},{"$f":"TOCA!$E11*IF(H$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"TOCA!$E11*IF(I$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":5857.6319999999996},{"$f":"TOCA!$E11*IF(J$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"TOCA!$E11*IF(K$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"TOCA!$E11*IF(L$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"TOCA!$E11*IF(M$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":5040.2879999999996},{"$f":"TOCA!$E11*IF(N$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"TOCA!$E11*IF(O$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":5568.1559999999999},{"$f":"TOCA!$E11*IF(P$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"TOCA!$E11*IF(Q$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":5176.5119999999997},{"$f":"TOCA!$E11*IF(R$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"TOCA!$E11*IF(S$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"TOCA!$E11*IF(T$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":6811.2},{"$f":"TOCA!$E11*IF(U$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":5448.9599999999991},{"$f":"TOCA!$E11*IF(V$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":7083.6479999999992},{"$f":"TOCA!$E11*IF(W$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":5585.1839999999993},{"$f":"TOCA!$E11*IF(X$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":7356.0959999999995},{"$f":"TOCA!$E11*IF(Y$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":5312.7359999999999},{"$f":"TOCA!$E11*IF(Z$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":6538.7519999999995},{"$f":"TOCA!$E11*IF(AA$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":5721.4079999999994},{"$f":"TOCA!$E11*IF(AB$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":8102.16},{"$f":"TOCA!$E11*IF(AC$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":5851.5599999999995},{"$f":"TOCA!$E11*IF(AD$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"TOCA!$E11*IF(AE$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":6020.3549999999996},{"$f":"TOCA!$E11*IF(AF$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"TOCA!$E11*IF(AG$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":6451.7199999999993},{"$f":"TOCA!$E11*IF(AH$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"TOCA!$E11*IF(AI$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"TOCA!$E11*IF(AJ$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":7201.92},{"$f":"TOCA!$E11*IF(AK$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":5401.44},{"$f":"TOCA!$E11*IF(AL$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"TOCA!$E11*IF(AM$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":6132.8849999999993},{"$f":"TOCA!$E11*IF(AN$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"TOCA!$E11*IF(AO$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":5701.5199999999995},{"$f":"TOCA!$E11*IF(AP$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"TOCA!$E11*IF(AQ$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"TOCA!$E11*IF(AR$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"TOCA!$E11*IF(AS$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":6001.5999999999995},{"$f":"TOCA!$E11*IF(AT$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"TOCA!$E11*IF(AU$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"TOCA!$E11*IF(AV$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":7802.08},{"$f":"TOCA!$E11*IF(AW$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":6151.6399999999994},{"$f":"TOCA!$E11*IF(AX$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":7502},{"$f":"TOCA!$E11*IF(AY$2<$AB$2,TOCA!$W11,TOCA!$X11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":6001.5999999999995}]
[null,10047,"Central Lincoln PUD",{"$f":"TOCA!$E12*IF(D$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(E$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(F$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(G$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(H$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(I$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(J$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(K$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(L$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(M$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(N$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(O$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(P$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Q$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(R$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(S$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(T$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(U$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(V$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(W$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(X$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Y$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(Z$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AA$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AB$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AC$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AD$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AE$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AF$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AG$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AH$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AI$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AJ$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AK$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AL$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AM$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AN$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AO$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AP$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AQ$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AR$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AS$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AT$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AU$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AV$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AW$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AX$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E12*IF(AY$2<$AB$2,TOCA!$W12,TOCA!$X12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"TOCA!$E13*IF(D$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(E$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(F$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(G$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(H$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(I$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(J$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(K$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(L$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(M$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(N$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(O$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(P$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Q$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(R$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(S$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(T$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(U$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(V$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(W$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(X$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Y$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(Z$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AA$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AB$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AC$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AD$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AE$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AF$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AG$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AH$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AI$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AJ$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AK$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AL$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AM$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AN$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AO$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AP$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AQ$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AR$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AS$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AT$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AU$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AV$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AW$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AX$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E13*IF(AY$2<$AB$2,TOCA!$W13,TOCA!$X13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"TOCA!$E14*IF(D$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(E$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(F$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(G$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(H$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(I$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(J$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(K$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(L$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(M$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(N$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(O$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(P$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Q$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(R$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(S$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(T$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(U$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(V$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(W$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(X$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Y$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(Z$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AA$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AB$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AC$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AD$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AE$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AF$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AG$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AH$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AI$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AJ$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AK$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AL$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AM$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AN$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AO$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AP$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AQ$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AR$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AS$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AT$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AU$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AV$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AW$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AX$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E14*IF(AY$2<$AB$2,TOCA!$W14,TOCA!$X14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"TOCA!$E15*IF(D$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(E$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(F$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(G$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(H$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(I$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(J$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(K$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(L$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(M$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(N$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(O$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(P$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Q$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(R$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(S$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(T$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(U$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(V$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(W$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(X$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Y$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(Z$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AA$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AB$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AC$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AD$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AE$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AF$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AG$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AH$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AI$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AJ$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AK$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AL$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AM$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AN$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AO$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AP$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AQ$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AR$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AS$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AT$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AU$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AV$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AW$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AX$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E15*IF(AY$2<$AB$2,TOCA!$W15,TOCA!$X15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"TOCA!$E17*IF(D$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(E$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(F$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(G$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(H$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(I$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(J$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(K$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(L$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(M$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(N$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(O$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(P$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Q$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(R$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(S$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(T$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(U$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(V$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(W$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(X$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Y$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(Z$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AA$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AB$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AC$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AD$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AE$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AF$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AG$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AH$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AI$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AJ$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AK$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AL$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AM$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AN$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AO$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AP$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AQ$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AR$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AS$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AT$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AU$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AV$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AW$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AX$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E17*IF(AY$2<$AB$2,TOCA!$W17,TOCA!$X17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"TOCA!$E26*IF(D$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(E$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(F$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(G$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(H$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(I$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(J$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(K$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(L$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(M$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(N$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(O$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(P$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Q$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(R$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(S$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(T$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(U$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(V$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(W$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(X$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Y$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(Z$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AA$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AB$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AC$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AD$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AE$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AF$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AG$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AH$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AI$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AJ$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AK$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AL$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AM$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AN$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AO$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AP$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AQ$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AR$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AS$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AT$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AU$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AV$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AW$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AX$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E26*IF(AY$2<$AB$2,TOCA!$W26,TOCA!$X26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"TOCA!$E35*IF(D$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(E$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(F$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(G$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(H$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(I$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(J$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(K$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(L$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(M$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(N$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(O$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(P$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Q$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(R$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(S$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(T$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(U$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(V$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(W$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(X$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Y$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(Z$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AA$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AB$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AC$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AD$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AE$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AF$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AG$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AH$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AI$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AJ$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AK$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AL$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AM$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AN$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AO$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AP$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AQ$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AR$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AS$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AT$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AU$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AV$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AW$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AX$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E35*IF(AY$2<$AB$2,TOCA!$W35,TOCA!$X35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"TOCA!$E44*IF(D$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"TOCA!$E44*IF(E$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"TOCA!$E44*IF(F$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"TOCA!$E44*IF(G$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":80.570999999999998},{"$f":"TOCA!$E44*IF(H$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"TOCA!$E44*IF(I$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":86.343999999999994},{"$f":"TOCA!$E44*IF(J$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"TOCA!$E44*IF(K$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"TOCA!$E44*IF(L$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"TOCA!$E44*IF(M$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":74.296000000000006},{"$f":"TOCA!$E44*IF(N$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"TOCA!$E44*IF(O$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":82.076999999999998},{"$f":"TOCA!$E44*IF(P$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"TOCA!$E44*IF(Q$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":76.304000000000002},{"$f":"TOCA!$E44*IF(R$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"TOCA!$E44*IF(S$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"TOCA!$E44*IF(T$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":100.4},{"$f":"TOCA!$E44*IF(U$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":80.319999999999993},{"$f":"TOCA!$E44*IF(V$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":104.416},{"$f":"TOCA!$E44*IF(W$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":82.328000000000003},{"$f":"TOCA!$E44*IF(X$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":108.432},{"$f":"TOCA!$E44*IF(Y$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":78.311999999999998},{"$f":"TOCA!$E44*IF(Z$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":96.384},{"$f":"TOCA!$E44*IF(AA$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":84.335999999999999},{"$f":"TOCA!$E44*IF(AB$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":153.792},{"$f":"TOCA!$E44*IF(AC$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":111.07199999999999},{"$f":"TOCA!$E44*IF(AD$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"TOCA!$E44*IF(AE$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":114.276},{"$f":"TOCA!$E44*IF(AF$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"TOCA!$E44*IF(AG$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":122.464},{"$f":"TOCA!$E44*IF(AH$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"TOCA!$E44*IF(AI$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"TOCA!$E44*IF(AJ$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":136.70400000000001},{"$f":"TOCA!$E44*IF(AK$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":102.52799999999999},{"$f":"TOCA!$E44*IF(AL$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"TOCA!$E44*IF(AM$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":116.41199999999999},{"$f":"TOCA!$E44*IF(AN$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"TOCA!$E44*IF(AO$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":108.22399999999999},{"$f":"TOCA!$E44*IF(AP$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"TOCA!$E44*IF(AQ$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"TOCA!$E44*IF(AR$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"TOCA!$E44*IF(AS$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":113.91999999999999},{"$f":"TOCA!$E44*IF(AT$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"TOCA!$E44*IF(AU$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"TOCA!$E44*IF(AV$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":148.096},{"$f":"TOCA!$E44*IF(AW$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":116.768},{"$f":"TOCA!$E44*IF(AX$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":142.4},{"$f":"TOCA!$E44*IF(AY$2<$AB$2,TOCA!$W44,TOCA!$X44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":113.91999999999999}]
[null,10136,"Douglas Electric Cooperative",{"$f":"TOCA!$E53*IF(D$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(E$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(F$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(G$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(H$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(I$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(J$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(K$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(L$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(M$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(N$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(O$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(P$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Q$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(R$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(S$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(T$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(U$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(V$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(W$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(X$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Y$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(Z$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AA$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AB$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AC$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AD$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AE$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AF$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AG$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AH$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AI$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AJ$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AK$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AL$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AM$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AN$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AO$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AP$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AQ$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AR$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AS$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AT$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AU$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AV$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AW$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AX$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E53*IF(AY$2<$AB$2,TOCA!$W53,TOCA!$X53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"TOCA!$E62*IF(D$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(E$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(F$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(G$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(H$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(I$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(J$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(K$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(L$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(M$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(N$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(O$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(P$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Q$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(R$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(S$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(T$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(U$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(V$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(W$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(X$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Y$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(Z$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AA$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AB$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AC$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AD$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AE$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AF$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AG$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AH$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AI$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AJ$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AK$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AL$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AM$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AN$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AO$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AP$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AQ$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AR$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AS$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AT$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AU$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AV$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AW$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AX$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E62*IF(AY$2<$AB$2,TOCA!$W62,TOCA!$X62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"TOCA!$E71*IF(D$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(E$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(F$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(G$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(H$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(I$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(J$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(K$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(L$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(M$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(N$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(O$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(P$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Q$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(R$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(S$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(T$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(U$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(V$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(W$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(X$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Y$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(Z$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AA$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AB$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AC$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AD$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AE$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AF$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AG$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AH$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AI$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AJ$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AK$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AL$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AM$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AN$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AO$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AP$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AQ$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AR$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AS$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AT$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AU$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AV$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AW$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AX$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E71*IF(AY$2<$AB$2,TOCA!$W71,TOCA!$X71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"TOCA!$E72*IF(D$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(E$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(F$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(G$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(H$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(I$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(J$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(K$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(L$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(M$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(N$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(O$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(P$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Q$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(R$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(S$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(T$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(U$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(V$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(W$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(X$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Y$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(Z$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AA$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AB$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AC$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AD$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AE$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AF$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AG$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AH$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AI$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AJ$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AK$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AL$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AM$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AN$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AO$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AP$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AQ$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AR$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AS$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AT$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AU$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AV$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AW$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AX$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E72*IF(AY$2<$AB$2,TOCA!$W72,TOCA!$X72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"TOCA!$E81*IF(D$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(E$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(F$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(G$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(H$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(I$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(J$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(K$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(L$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(M$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(N$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(O$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(P$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Q$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(R$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(S$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(T$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(U$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(V$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(W$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(X$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Y$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(Z$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AA$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AB$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AC$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AD$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AE$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AF$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AG$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AH$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AI$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AJ$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AK$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AL$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AM$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AN$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AO$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AP$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AQ$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AR$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AS$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AT$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AU$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AV$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AW$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AX$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E81*IF(AY$2<$AB$2,TOCA!$W81,TOCA!$X81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"TOCA!$E90*IF(D$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"TOCA!$E90*IF(E$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"TOCA!$E90*IF(F$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"TOCA!$E90*IF(G$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1157.5260000000001},{"$f":"TOCA!$E90*IF(H$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"TOCA!$E90*IF(I$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1240.4639999999999},{"$f":"TOCA!$E90*IF(J$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"TOCA!$E90*IF(K$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"TOCA!$E90*IF(L$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"TOCA!$E90*IF(M$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1067.376},{"$f":"TOCA!$E90*IF(N$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"TOCA!$E90*IF(O$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1179.162},{"$f":"TOCA!$E90*IF(P$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"TOCA!$E90*IF(Q$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1096.2239999999999},{"$f":"TOCA!$E90*IF(R$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"TOCA!$E90*IF(S$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"TOCA!$E90*IF(T$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1442.3999999999999},{"$f":"TOCA!$E90*IF(U$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1153.92},{"$f":"TOCA!$E90*IF(V$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1500.096},{"$f":"TOCA!$E90*IF(W$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1182.768},{"$f":"TOCA!$E90*IF(X$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1557.7919999999999},{"$f":"TOCA!$E90*IF(Y$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1125.0719999999999},{"$f":"TOCA!$E90*IF(Z$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1384.704},{"$f":"TOCA!$E90*IF(AA$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1211.616},{"$f":"TOCA!$E90*IF(AB$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1805.7599999999998},{"$f":"TOCA!$E90*IF(AC$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1304.1599999999999},{"$f":"TOCA!$E90*IF(AD$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"TOCA!$E90*IF(AE$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1341.78},{"$f":"TOCA!$E90*IF(AF$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"TOCA!$E90*IF(AG$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1437.9199999999998},{"$f":"TOCA!$E90*IF(AH$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"TOCA!$E90*IF(AI$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"TOCA!$E90*IF(AJ$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1605.12},{"$f":"TOCA!$E90*IF(AK$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1203.8399999999999},{"$f":"TOCA!$E90*IF(AL$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"TOCA!$E90*IF(AM$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1366.86},{"$f":"TOCA!$E90*IF(AN$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"TOCA!$E90*IF(AO$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1270.7199999999998},{"$f":"TOCA!$E90*IF(AP$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"TOCA!$E90*IF(AQ$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"TOCA!$E90*IF(AR$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"TOCA!$E90*IF(AS$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1337.6},{"$f":"TOCA!$E90*IF(AT$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"TOCA!$E90*IF(AU$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"TOCA!$E90*IF(AV$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1738.8799999999999},{"$f":"TOCA!$E90*IF(AW$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1371.04},{"$f":"TOCA!$E90*IF(AX$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1672},{"$f":"TOCA!$E90*IF(AY$2<$AB$2,TOCA!$W90,TOCA!$X90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1337.6}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"TOCA!$E99*IF(D$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(E$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(F$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(G$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(H$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(I$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(J$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(K$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(L$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(M$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(N$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(O$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(P$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Q$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(R$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(S$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(T$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(U$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(V$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(W$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(X$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Y$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(Z$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AA$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AB$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AC$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AD$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AE$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AF$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AG$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AH$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AI$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AJ$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AK$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AL$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AM$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AN$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AO$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AP$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AQ$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AR$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AS$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AT$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AU$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AV$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AW$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AX$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E99*IF(AY$2<$AB$2,TOCA!$W99,TOCA!$X99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"TOCA!$E108*IF(D$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(E$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(F$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(G$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(H$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(I$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(J$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(K$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(L$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(M$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(N$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(O$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(P$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Q$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(R$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(S$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(T$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(U$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(V$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(W$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(X$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Y$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(Z$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AA$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AB$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AC$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AD$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AE$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AF$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AG$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AH$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AI$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AJ$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AK$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AL$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AM$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AN$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AO$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AP$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AQ$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AR$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AS$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AT$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AU$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AV$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AW$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AX$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E108*IF(AY$2<$AB$2,TOCA!$W108,TOCA!$X108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"TOCA!$E117*IF(D$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(E$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(F$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(G$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(H$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(I$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(J$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(K$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(L$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(M$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(N$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(O$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(P$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Q$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(R$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(S$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(T$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(U$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(V$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(W$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(X$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Y$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(Z$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AA$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AB$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AC$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AD$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AE$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AF$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AG$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AH$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AI$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AJ$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AK$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AL$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AM$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AN$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AO$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AP$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AQ$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AR$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AS$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AT$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AU$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AV$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AW$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AX$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E117*IF(AY$2<$AB$2,TOCA!$W117,TOCA!$X117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"TOCA!$E126*IF(D$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(E$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(F$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(G$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(H$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(I$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(J$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(K$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(L$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(M$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(N$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(O$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(P$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Q$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(R$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(S$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(T$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(U$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(V$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(W$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(X$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Y$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(Z$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AA$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AB$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AC$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AD$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AE$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AF$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AG$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AH$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AI$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AJ$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AK$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AL$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AM$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AN$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AO$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AP$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AQ$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AR$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AS$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AT$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AU$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AV$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AW$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AX$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E126*IF(AY$2<$AB$2,TOCA!$W126,TOCA!$X126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"TOCA!$E135*IF(D$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(E$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(F$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(G$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(H$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(I$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(J$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(K$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(L$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(M$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(N$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(O$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(P$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Q$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(R$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(S$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(T$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(U$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(V$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(W$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(X$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Y$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(Z$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AA$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AB$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AC$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AD$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AE$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AF$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AG$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AH$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AI$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AJ$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AK$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AL$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AM$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AN$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AO$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AP$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AQ$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AR$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AS$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AT$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AU$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AV$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AW$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AX$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E135*IF(AY$2<$AB$2,TOCA!$W135,TOCA!$X135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"TOCA!$E136*IF(D$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(E$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(F$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(G$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(H$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(I$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(J$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(K$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(L$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(M$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(N$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(O$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(P$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Q$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(R$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(S$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(T$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(U$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(V$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(W$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(X$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Y$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(Z$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AA$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AB$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AC$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AD$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AE$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AF$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AG$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AH$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AI$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AJ$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AK$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AL$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AM$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AN$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AO$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AP$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AQ$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AR$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AS$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AT$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AU$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AV$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AW$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AX$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E136*IF(AY$2<$AB$2,TOCA!$W136,TOCA!$X136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"TOCA!$E137*IF(D$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(E$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(F$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(G$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(H$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(I$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(J$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(K$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(L$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(M$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(N$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(O$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(P$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Q$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(R$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(S$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(T$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(U$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(V$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(W$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(X$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Y$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(Z$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AA$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AB$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AC$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AD$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AE$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AF$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AG$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AH$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AI$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AJ$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AK$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AL$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AM$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AN$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AO$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AP$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AQ$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AR$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AS$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AT$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AU$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AV$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AW$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AX$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E137*IF(AY$2<$AB$2,TOCA!$W137,TOCA!$X137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"TOCA!$E138*IF(D$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(E$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(F$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(G$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(H$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(I$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(J$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(K$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(L$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(M$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(N$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(O$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(P$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Q$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(R$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(S$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(T$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(U$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(V$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(W$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(X$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Y$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(Z$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AA$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AB$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AC$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AD$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AE$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AF$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AG$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AH$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AI$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AJ$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AK$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AL$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AM$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AN$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AO$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AP$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AQ$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AR$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AS$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AT$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AU$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AV$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AW$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AX$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"TOCA!$E138*IF(AY$2<$AB$2,TOCA!$W138,TOCA!$X138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"TRL","index":20,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":285.94200000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":209.47499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":322.12799999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":236.74799999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":394.01299999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":310.82600000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":427.94799999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":309.23500000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":350.81599999999997},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":243.839},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":335.041},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":256.50299999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":303.84500000000003},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":212.61099999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":222.411},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":160.31899999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":209.887},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.083},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":203.27600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":135.988},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":214.29499999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":127.01300000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":196.446},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":154.36099999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":302.79599999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":199.732},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":325.70999999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":239.381},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":396.98700000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":313.17200000000003},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":430.51900000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":311.09300000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":365.47199999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":258.12200000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":336.54300000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":257.65300000000002},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":304.88299999999998},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":213.33799999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":222.92400000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":160.68899999999999},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":209.887},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.083},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":203.27600000000001},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":135.988},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":205.636},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":135.672},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":205.643},{"$f":"+VLOOKUP($B4,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":145.16399999999999}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.53700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":126.395},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":88.894000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64.995000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":91.013999999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":70.412000000000006},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":102.65},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":63.261000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":82.454999999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":62.944000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":105.01900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":62.116},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":159.47900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":101.58},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":262.87700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":247.76400000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":388.93799999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":337.90899999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":533.1},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":479.19299999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":510.38799999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":430.57100000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":283.02},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":306.63},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.53700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":126.395},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":88.894000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64.995000000000005},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":91.013999999999996},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":70.412000000000006},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":102.65},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":63.261000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":79.611000000000004},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":60.773000000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":105.01900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":62.116},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":159.47900000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":101.58},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":262.87700000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":247.76400000000001},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":388.93799999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":337.90899999999999},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":533.1},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":479.19299999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":510.38799999999998},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":430.57100000000003},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":283.02},{"$f":"+VLOOKUP($B5,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":306.63}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":74943.726999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45411.516000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":69721.968999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49628.445},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":92794.141000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":66838.156000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":90293.898000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":65420.616999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":71104.702999999994},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48023.07},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":74919.906000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48771.241999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":74999.695000000007},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45842.226999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":93557.937999999995},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64130.25},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":116436.969},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":74192.781000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":133922.875},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":90317.827999999994},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":119949.648},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":72770.835999999996},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76564.281000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49399.461000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":75176.258000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45552.413999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":69881.366999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49741.913999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":92673.508000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":66751.273000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":90255.468999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":65392.781000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":71046.922000000006},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":47984.046999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":75093.991999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48884.578000000001},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":75208.241999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45969.695},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":93754.452999999994},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":64264.938000000002},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":116630.523},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":74316.101999999999},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":134122.391},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":90452.391000000003},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":120108.977},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":72867.491999999998},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":76703.233999999997},{"$f":"+VLOOKUP($B6,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49489.116999999998}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26497.182000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17704.634999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22645.313999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17271.978999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27037.705000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20911.032999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26669.256000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20289.478999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20754.171999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15202.772999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22229.912},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15552.838},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22101.455000000002},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15022.721},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28303.74},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20343.243999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":33856.870999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21814.664000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37238.116999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26393.171999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":36332.266000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22518.68},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27914.09},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20416.305},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26580.817999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17760.518},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22715.324000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17325.375},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27001.578000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20883.094000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26557.75},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20204.648000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20742.228999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15194.025},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22238.460999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15558.82},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22137.662},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15047.334000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28342.25},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20370.925999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":33900.68},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21842.886999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37264.836000000003},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26412.109},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":36352.741999999998},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22531.370999999999},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27942.398000000001},{"$f":"+VLOOKUP($B7,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20437.008000000002}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24282.41},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16542.655999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16261.106},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12006.714},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19270.881000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14264.768},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19144.5},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14116.281000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16574.203000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11566.521000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15247.51},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10209.228999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20616.037},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13728.731},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38086.125},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28733.686000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":50258.262000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34711.800999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49376.004000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37136.843999999997},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44928.625},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30416.701000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":33068.781000000003},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24931.984},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24419.34},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16635.937999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16393.532999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12104.495999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19403.168000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14362.688},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19277.006000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14213.982},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16317.124},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11387.114},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15385.395},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10301.553},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20754.238000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13820.741},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38217.313000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28832.708999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":50394.453000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34805.813000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49507.362999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37235.688000000002},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45065.917999999998},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30509.618999999999},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":33200.078000000001},{"$f":"+VLOOKUP($B8,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25030.898000000001}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9991.5210000000006},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5695.8109999999997},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9507.5580000000009},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5719.5159999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10837.093000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7077.4110000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11866.858},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6970.8270000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10751.012000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6063.1639999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11036.403},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6473.2190000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10314.746999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5584.6719999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9153.6119999999992},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5219.3370000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9229.4330000000009},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5302.8469999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9464.4840000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5231.1329999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9831.9699999999993},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5197.5690000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8664.6929999999993},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5240.5330000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10259.65},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5427.6809999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9507.5580000000009},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5719.5159999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10837.093000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7077.4110000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11866.858},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6970.8270000000002},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10349.106},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5903.0389999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11036.403},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6473.2190000000001},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10314.746999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5584.6719999999996},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9153.6119999999992},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5219.3370000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9229.4330000000009},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5302.8469999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9464.4840000000004},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5231.1329999999998},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9575.5619999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5453.9769999999999},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8908.7090000000007},{"$f":"+VLOOKUP($B9,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4996.518}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10456.861999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6124.2910000000002},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10676.819},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6537.0069999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12462.781999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8190.6859999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12867.27},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7794.74},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11238.717000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6305.1379999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11115.584999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6650.2139999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10603.74},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5757.3869999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9795.2279999999992},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5624.52},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10039.406000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5931.1319999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11367.804},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6456.2709999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11750.44},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6222.3249999999998},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9478.9850000000006},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6057.799},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10980.617},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5892.9340000000002},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10862.371999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6643.03},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12547.825999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8247.1280000000006},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12955.531999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7848.018},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10871.763999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6181.6350000000002},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11191.073},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6695.5069999999996},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10675.629000000001},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5796.4080000000004},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9861.4480000000003},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5662.25},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10107.224},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5971.42},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11445.130999999999},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6500.14},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11464.938},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6630.0780000000004},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9867.4179999999997},{"$f":"+VLOOKUP($B10,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5774.3630000000003}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37895.940999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23028.98},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39219.129000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27079.919999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":57053.949000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39253.976999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54134.894999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37588.690999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42988.406000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28032.715},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45353.671999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":29101.800999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41723.813000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26404.831999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37227.453000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25658.190999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38316.019999999997},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23569.044999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42603.445},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28067.951000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":43471.362999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25916.32},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34327.273000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22913.780999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38450.824000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23366.175999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39746.875},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27444.32},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":57582.461000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39617.601999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54661.434000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37954.296999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42573.726999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":27762.309000000001},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45897.063000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":29450.473000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42270.141000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26750.563999999998},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37755.550999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26022.17},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38868.355000000003},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23908.798999999999},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":43141.25},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28422.266},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44030.262000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26249.52},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":34862.258000000002},{"$f":"+VLOOKUP($B11,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23270.893}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":65346.300999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":46127.538999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":66185.554999999993},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48099.211000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":78777.031000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":60727.375},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77755.070000000007},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55157.695},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":69574.039000000004},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":46218.434000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":71821.664000000004},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":51208.546999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":67100.258000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44832.91},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":57031.366999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40734.07},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54272.586000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39515.921999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":58016.711000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41565.656000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":61222.108999999997},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39726.737999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53948.281000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42948.027000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":67885.452999999994},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":43728.277000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":66268.616999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48159.586000000003},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":78875.945000000007},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":60803.620999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77852.672000000006},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55226.949000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":66891.366999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45048.675999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":71911.827999999994},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":51272.832000000002},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":67184.476999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44889.18},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":57102.940999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40785.190999999999},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54340.695},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39565.504000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":58089.504000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41617.805},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":59073.773000000001},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42001.737999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":56222.987999999998},{"$f":"+VLOOKUP($B12,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40794.894999999997}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":152.29400000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":108.10899999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":167.83500000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":129.59399999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":250.24799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.80600000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":248.46799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":194.03100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.45},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":149.55500000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":178.899},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":137.512},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.17699999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":105.449},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":125.215},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":87.739000000000004},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":122.48099999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77.474000000000004},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":143.28100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":84.379000000000005},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":137.83799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":73.451999999999998},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":111.376},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":79.225999999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":158.09899999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":102.304},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":167.83500000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":129.59399999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":250.24799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.80600000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":248.46799999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":194.03100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":198.22399999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":145.614},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":178.899},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":137.512},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":153.17699999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":105.449},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":125.215},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":87.739000000000004},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":122.48099999999999},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":77.474000000000004},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":143.28100000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":84.379000000000005},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":133.12700000000001},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":78.162000000000006},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":115.767},{"$f":"+VLOOKUP($B13,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":74.834999999999994}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8271.9770000000008},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4778.8130000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9248.3310000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5617.8940000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11240.218000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7482.1940000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11215.081},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6762.8450000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9793.14},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5532.442},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9476.2919999999995},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5725.7539999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8518.7469999999994},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4609.942},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7865.33},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4524.3680000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8034.8729999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4651.723},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10127.19},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5461.3119999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10294.019},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5092.1139999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7795.9260000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4895.4549999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8582.1290000000008},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4468.6610000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9248.3310000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5617.8940000000002},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11240.218000000001},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7482.1940000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11215.081},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6762.8450000000003},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9408.3179999999993},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5399.1419999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9476.2919999999995},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5725.7539999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8518.7469999999994},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4609.942},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7865.33},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4524.3680000000004},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8034.8729999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4651.723},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10127.19},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5461.3119999999999},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9928.3649999999998},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5457.768},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8107.5919999999996},{"$f":"+VLOOKUP($B14,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4583.7889999999998}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3253.4650000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1950.085},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3543.9},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2280.1439999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4214.415},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2969.4470000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4540.8040000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2939.826},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4238.6540000000005},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2523.5329999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3789.386},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2448.8119999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3578.7049999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2136.085},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2964.529},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1859.194},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2712.1080000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1710.385},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2749.2849999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1670.136},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2851.2559999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1547.2919999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2584.1779999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1740.9970000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3380.8679999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1822.683},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3543.9},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2280.1439999999998},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4214.415},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2969.4470000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4540.8040000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2939.826},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4068.0819999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2460.9259999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3789.386},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2448.8119999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3578.7049999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2136.085},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2964.529},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1859.194},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2712.1080000000002},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1710.385},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2749.2849999999999},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1670.136},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2743.5630000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1654.9860000000001},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2693.605},{"$f":"+VLOOKUP($B15,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1631.57}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4216.1540000000005},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2257.3249999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4323.0940000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2648.3670000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5136.1629999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3234.69},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5261.741},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3309.2370000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4744.2349999999997},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2787.268},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4660.6959999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2663.0830000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4053.0729999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2261.0479999999998},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3501.5819999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1979.548},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3592.4580000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1828.26},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3681.5619999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2011.932},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3862.422},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1899.9770000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3321.1990000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1853.25},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4262.3119999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2282.038},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4361.7020000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2672.018},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5165.1809999999996},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3252.9650000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5293.9170000000004},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3329.4740000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4619.2150000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2713.8180000000002},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4701.6779999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2686.5},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4097.0200000000004},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2285.5639999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3548.366},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2005.9970000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3641.6770000000001},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1853.309},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3729.672},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2038.2239999999999},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3912.701},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1924.71},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3368.674},{"$f":"+VLOOKUP($B17,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1879.742}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14061.697},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8569.2440000000006},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14697.24},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9329.1309999999994},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16573.57},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11609.377},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17332.23},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11060.401},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16391.330000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9721.0290000000005},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15498.565000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9886.1059999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14065.422},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8111.1019999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12477.356},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7404.9369999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13091.593999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7997.6880000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14106.915999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8223.0010000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15122.763000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8034.9189999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12132.41},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7984.7929999999997},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14675.369000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8138.1009999999997},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14816.352000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9404.7360000000008},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16707.884999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11703.458000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17472.526999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11149.929},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15878.126},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9538.2669999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15623.986000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9966.1090000000004},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14179.222},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8176.7280000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12578.328},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7464.86},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13197.494000000001},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8062.3829999999998},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14221.09},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8289.5529999999999},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14733.239},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8611.8670000000002},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12690.127},{"$f":"+VLOOKUP($B26,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7589.8850000000002}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19518.598000000002},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13666.107},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21072.719000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15820.151},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24377.046999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19239.335999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25706.633000000002},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18784.544999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23583.491999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16769.129000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23252.616999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16573.629000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19651.373},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14048.744000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16959.815999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12714.332},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16297.008},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10979.907999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15512.906000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11847.013999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16367.271000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10966.031000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15414.438},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11892.768},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19518.598000000002},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13666.107},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21072.719000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15820.151},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24377.046999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19239.335999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25706.633000000002},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18784.544999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22770.266},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16190.884},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23252.616999999998},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16573.629000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19651.373},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14048.744000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16959.815999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12714.332},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16297.008},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10979.907999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15512.906000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11847.013999999999},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16367.271000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10966.031000000001},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15414.438},{"$f":"+VLOOKUP($B35,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11892.768}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10030.868},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5786.9859999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11869.974},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7867.0420000000004},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14565.771000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9733.3880000000008},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14715.19},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9729.5990000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12497.294},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7823.5479999999998},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11631.457},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7089.1530000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10224.82},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6033.107},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9005.2139999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5611.4070000000002},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8970.0969999999998},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4903.8500000000004},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9511.1560000000009},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5504.9669999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9806.3289999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5173.1459999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8648.9650000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5223.6229999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10080.996999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5815.9059999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11917.511},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7898.549},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14613.156000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9765.0519999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14762.77},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9761.0570000000007},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12173.767},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7621.0150000000003},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11680.563},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7119.0820000000003},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10274.527},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6062.4380000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9053.9150000000009},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5641.7539999999999},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9021.2150000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4931.7950000000001},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9561.2350000000006},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5533.951},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9858.0879999999997},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5200.451},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8698.2479999999996},{"$f":"+VLOOKUP($B44,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5253.3890000000001}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7340.3810000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4597.4089999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8390.8269999999993},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5522.9809999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11153.635},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7941.98},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11121.79},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7301.6469999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9141.366},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5708.8689999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8823.232},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5850.35},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8057.1589999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4781.7129999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6833.1450000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4180.0709999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6541.1719999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3998.8359999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7603.3890000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4354.8990000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7886.4089999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4009.7930000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6224.8440000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4221.4579999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7661.75},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4305.8890000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8411.8040000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5536.7879999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11181.512000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7961.83},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11149.591},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7319.8990000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8792.6380000000008},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5581.3710000000001},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8845.2880000000005},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5864.9740000000002},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8077.3029999999999},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4793.6670000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6850.2259999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4190.5200000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6557.5259999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4008.8339999999998},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7622.3950000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4365.7839999999997},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7604.1670000000004},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4321.7749999999996},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6514.3990000000003},{"$f":"+VLOOKUP($B53,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3958.0160000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":177.37899999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":134.03200000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.77099999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":159.77000000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":286.322},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":241.16300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":290.85199999999998},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":228.07599999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":244.749},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":179.316},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":208.85300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":166.61699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":182.505},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":129.923},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":174.12100000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":122.726},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":187.673},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":125.724},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.19300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":130.19900000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":194.84},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":110.815},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":152.24199999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":113.989},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":184.64500000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":126.95699999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.87899999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":159.85300000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":286.42599999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":241.25},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":290.959},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":228.16},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":235.41900000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":174.44499999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":208.959},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":166.70099999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":182.61600000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":130.00200000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":174.233},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":122.804},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":187.78700000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":125.801},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206.309},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":130.27199999999999},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":187.93600000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":117.90900000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":158.67400000000001},{"$f":"+VLOOKUP($B62,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":107.747}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2612.2930000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1529.7639999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3418.3980000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2366.1109999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4348.0519999999997},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3088.1280000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4202.4589999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3009.6979999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3269.607},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2146.9279999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3156.4380000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2005.3889999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2800.9659999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1760.221},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2300.1019999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1487.37},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2334.06},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1316.4949999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2706.7660000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1606.258},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2711.7660000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1411.1279999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2146.7510000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1371.336},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2623.183},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1536.1410000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3431.8910000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2375.451},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4364.2969999999996},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3099.665},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4218.1239999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3020.915},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3283.1930000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2155.8490000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3169.3960000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2013.6210000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2811.8780000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1767.079},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2310.0219999999999},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1493.7850000000001},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2344.2959999999998},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1322.268},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2718.549},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1613.249},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2723.3870000000002},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1417.175},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2155.741},{"$f":"+VLOOKUP($B71,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1377.079}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42544.688000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25152.254000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":43844.32},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":29498.857},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54947.987999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37379.813000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55523.23},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38242.383000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49653.620999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31784.273000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48312.788999999997},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":29701.451000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41286.703000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24774.723000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38617.25},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24785.738000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":40803.355000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22670.328000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44556.133000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26429.136999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44821.012000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24535.311000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37482.836000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23074.400000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":43101.976999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25484.543000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44348.313000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":29838.094000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55467.671999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37733.370999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":56129.737999999998},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38655.648000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49747.711000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":31839.381000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":48870.535000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":30043.285},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41796.277000000002},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25078.719000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39091.440999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25084.592000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41311.733999999997},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22948.828000000001},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45124.391000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26763.907999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45365.370999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24827.853999999999},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":37917.230000000003},{"$f":"+VLOOKUP($B72,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23339.752}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2463.6460000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1656.16},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2432.6849999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1931.037},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3167.3229999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2511.6109999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3128.8020000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2518.8919999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2760.846},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2124.1779999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2520.5410000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1895.934},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2352.6689999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1657.7950000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5907.9740000000002},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4577.2569999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8194.99},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5822.902},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9681.3449999999993},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7606.2920000000004},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8622.9570000000003},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6168.4780000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5370.8909999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4211.5839999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2486.2669999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1671.366},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2453.7719999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1947.7760000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3188.42},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2528.3409999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3149.759},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2535.7629999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2720.6819999999998},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2093.2750000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2542.1289999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1912.172},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2374.86},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1673.431},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6022.9960000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4666.42},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8314.3629999999994},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5907.7139999999999},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9795.6550000000007},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7696.1670000000004},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8741.8629999999994},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6253.7550000000001},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5485.4219999999996},{"$f":"+VLOOKUP($B81,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4301.2359999999999}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16652.150000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9781.9130000000005},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20820.888999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13641.521000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25245.436000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16840.081999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24430.846000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16361.029},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21816.053},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13798.694},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20423.761999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12610.741},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17055.080000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10178.183999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14544.956},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9330.6299999999992},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14834.093000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8359.232},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15622.207},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9492.8790000000008},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15972.957},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8668.9439999999995},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14950.44},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9246.1589999999997},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16904.925999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9930.3989999999994},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21063.322},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13800.362999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25486.184000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17000.673999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24671.18},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16521.976999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":21606.846000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":13666.373},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20671.793000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12763.886},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":17306.365000000002},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10328.146000000001},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14789.316999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9487.3870000000006},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15090.61},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8503.7829999999994},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15871.718999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9644.4959999999992},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16233.032999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8810.0949999999993},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15198.343999999999},{"$f":"+VLOOKUP($B90,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9399.4750000000004}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54147.925999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45034.847999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":60037.09},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44867.144999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":61630.035000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52606.262000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":62916.648000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":49984.027000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":57290.586000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45248.148000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":59090.741999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45847},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53348.32},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44413.16},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54972.578000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41572.188000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53515.25},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38718.527000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52779.004000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42317.065999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53387.086000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41445.762000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53047.48},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39650.766000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":54287.699000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45138.616999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":60171.667999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44976.288999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":61764.597999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52715.464999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":63051.527000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":50092.902000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55620.891000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":43920.652000000002},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":59230.542999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":45950.875},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53487.421999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":44517.722999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":55106.394999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41682.07},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53655.535000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":38822.116999999998},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":52913.656000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":42426.023000000001},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53528.144999999997},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":41548.370999999999},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":53181.586000000003},{"$f":"+VLOOKUP($B99,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":39760.332000000002}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6906.4549999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4016.9380000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7528.857},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4696.777},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8826.5370000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6156.5969999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10273.601000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6468.1980000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8792.4189999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5182.8639999999996},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7962.0280000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5000.4229999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7418.415},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4137.9560000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6094.8620000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3448.7049999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5658.5420000000004},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3262.7330000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5996.3580000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3360.1109999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6396.2730000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3210.9920000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5344.2790000000005},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3394.4760000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7187.63},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3765.761},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7549.5439999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4709.683},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8850.8050000000003},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6173.5230000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10301.835999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6485.9740000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8463.0959999999995},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5067.3559999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7983.9080000000004},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5014.165},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7438.7979999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4149.326},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6111.6009999999997},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3458.1759999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5674.085},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3271.6950000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6012.826},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3369.3380000000002},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6183.2269999999999},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3450.4270000000001},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5575.7179999999998},{"$f":"+VLOOKUP($B108,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3187.0410000000002}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1990.056},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1190.402},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2353.6559999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1619.9749999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2744.2979999999998},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1788.55},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2733.873},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1880.6790000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2419.549},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1549.9939999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2269.652},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1420.9849999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1970.991},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1244.8389999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1617.3789999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1116.8040000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1518.2439999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":928.65},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1608.35},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1110.595},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1684.79},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1050.769},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1519.6659999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":983.47799999999995},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2000.3389999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1196.5530000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2364.1210000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1627.1769999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2753.8989999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1794.808},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2743.317},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1887.1759999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2358.252},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1510.7260000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2279.759},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1427.3130000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1981.0630000000001},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1251.201},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1626.614},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1123.181},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1527.931},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":934.57500000000005},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1618.557},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1117.643},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1695.4179999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1057.3969999999999},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1529.145},{"$f":"+VLOOKUP($B117,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":989.61199999999997}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2145.6309999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1374.405},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2594.9609999999998},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1758.39},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3251.6779999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2381.895},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3393.4929999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2314.009},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3095.154},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1976.9739999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2551.3000000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1740.8610000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2414.143},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1510.1420000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1819.46},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1174.4849999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1647.047},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1069.002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1619.56},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1004.973},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1726.421},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":945.51499999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1550.854},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1072.095},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2237.4079999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1297.0550000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2605.596},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1765.596},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3265.0030000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2391.6559999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3407.4},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2323.4920000000002},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2985.0619999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1932.2260000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2561.7559999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1747.9949999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2424.0360000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1516.33},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1826.9169999999999},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1179.298},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1653.798},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1073.383},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1626.1980000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1009.092},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1670.5070000000001},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1012.38},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1621.106},{"$f":"+VLOOKUP($B126,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1012.5940000000001}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7092.4359999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5060.393},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6528.0919999999996},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5180.8370000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6800.7030000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5340.5190000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6832.3429999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5381.1030000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6517.7290000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4782.2190000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6914.1930000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5007.4849999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6727.7849999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4857.6400000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6739.8270000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5383.4939999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7168.4459999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5152.1779999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7524.6130000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5889.0150000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7943.6459999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5744.9290000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7001.73},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5582.83},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7179.9639999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5122.8360000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6608.674},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5244.7280000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6884.3220000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5406.1059999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6916.6559999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5447.5290000000005},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6370.6090000000004},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4674.3019999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6999.6729999999998},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5069.3580000000002},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6810.7870000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":4917.5519999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":6822.9639999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5449.9560000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7168.4459999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5152.1779999999999},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7524.6130000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5889.0150000000003},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7943.6459999999997},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5744.9290000000001},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":7001.73},{"$f":"+VLOOKUP($B135,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":5582.83}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2674.8850000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1585.7090000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2912.4209999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1857.471},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3348.77},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2335.6559999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3586.665},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2297.1909999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3089.83},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1836},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2818.5729999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1744.11},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2604.9639999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1430.2080000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2549.8649999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1452.7909999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2780.2910000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1580.6369999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3630.415},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1986.548},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3549.482},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1759.962},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2454.9850000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1533.8779999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2773.2179999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1495.598},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2918.0680000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1861.0719999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3355.2860000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2340.203},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3593.6849999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2301.6880000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2972.15},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1791.557},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2824.049},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1747.4970000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2609.9810000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1432.9639999999999},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2554.7669999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1455.587},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2785.6590000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1583.69},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3637.4740000000002},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1990.405},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":3439.4780000000001},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1880.318},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":2549.7669999999998},{"$f":"+VLOOKUP($B136,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":1446.808}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":19273.812999999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12422.335999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22204.276999999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14762.66},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26322.223000000002},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18548.391},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28134.675999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18664.605},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":25186.278999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15825.225},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23589.553},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15863.040999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20366.217000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12738.393},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16712.599999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10924.835999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15393.126},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9828.8080000000009},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15488.949000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9411.1370000000006},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16026.39},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":8894.4330000000009},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15040.258},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10468.986000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20072.736000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11855.404},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":22325.537},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":14843.282999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":26345.044999999998},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18564.471000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":28179.525000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":18694.357},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":24919.592000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15866.623},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":23701.32},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15938.203},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":20484.407999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":12812.317999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":16854.557000000001},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":11017.633},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15534.710999999999},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9919.2109999999993},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15630.303},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9497.0229999999992},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15653.162},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":9492.9590000000007},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":15721.9},{"$f":"+VLOOKUP($B137,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":10014.103999999999}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_TRL!$B$2:$SF$2,0),MATCH(D$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":262307.93800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_TRL!$B$2:$SF$2,0),MATCH(E$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":166228.81299999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_TRL!$B$2:$SF$2,0),MATCH(F$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":299280.18800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_TRL!$B$2:$SF$2,0),MATCH(G$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":204177.21900000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_TRL!$B$2:$SF$2,0),MATCH(H$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":368291.68800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_TRL!$B$2:$SF$2,0),MATCH(I$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":264748.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_TRL!$B$2:$SF$2,0),MATCH(J$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":378459.84399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_TRL!$B$2:$SF$2,0),MATCH(K$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":259039.234},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_TRL!$B$2:$SF$2,0),MATCH(L$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":332580.43800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_TRL!$B$2:$SF$2,0),MATCH(M$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":214882.59400000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_TRL!$B$2:$SF$2,0),MATCH(N$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":309420.90600000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_TRL!$B$2:$SF$2,0),MATCH(O$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":207161.45300000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_TRL!$B$2:$SF$2,0),MATCH(P$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":277028.59399999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_TRL!$B$2:$SF$2,0),MATCH(Q$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":172891.68799999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_TRL!$B$2:$SF$2,0),MATCH(R$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":259776.17199999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_TRL!$B$2:$SF$2,0),MATCH(S$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":172801.84400000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_TRL!$B$2:$SF$2,0),MATCH(T$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":272154.40600000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_TRL!$B$2:$SF$2,0),MATCH(U$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":172562.57800000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_TRL!$B$2:$SF$2,0),MATCH(V$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":296154.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_TRL!$B$2:$SF$2,0),MATCH(W$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":189488.734},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_TRL!$B$2:$SF$2,0),MATCH(X$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":295530.68800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_TRL!$B$2:$SF$2,0),MATCH(Y$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":170726.04699999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_TRL!$B$2:$SF$2,0),MATCH(Z$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":244343.21900000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_TRL!$B$2:$SF$2,0),MATCH(AA$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":169627.125},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_TRL!$B$2:$SF$2,0),MATCH(AB$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":271522.46899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_TRL!$B$2:$SF$2,0),MATCH(AC$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":161549.75},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_TRL!$B$2:$SF$2,0),MATCH(AD$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":302203.375},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_TRL!$B$2:$SF$2,0),MATCH(AE$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":206206.40599999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_TRL!$B$2:$SF$2,0),MATCH(AF$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":371602},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_TRL!$B$2:$SF$2,0),MATCH(AG$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":267154.06300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_TRL!$B$2:$SF$2,0),MATCH(AH$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":381930.28100000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_TRL!$B$2:$SF$2,0),MATCH(AI$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":261450.09400000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_TRL!$B$2:$SF$2,0),MATCH(AJ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":324871.90600000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_TRL!$B$2:$SF$2,0),MATCH(AK$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":211895.79699999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_TRL!$B$2:$SF$2,0),MATCH(AL$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":312479.71899999998},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_TRL!$B$2:$SF$2,0),MATCH(AM$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":209235.03099999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_TRL!$B$2:$SF$2,0),MATCH(AN$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":279874.125},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_TRL!$B$2:$SF$2,0),MATCH(AO$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":174696.42199999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_TRL!$B$2:$SF$2,0),MATCH(AP$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":262417.18800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_TRL!$B$2:$SF$2,0),MATCH(AQ$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":174568.56299999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_TRL!$B$2:$SF$2,0),MATCH(AR$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":274837.93800000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_TRL!$B$2:$SF$2,0),MATCH(AS$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":174241.984},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_TRL!$B$2:$SF$2,0),MATCH(AT$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":298913.65600000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_TRL!$B$2:$SF$2,0),MATCH(AU$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":191225.859},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_TRL!$B$2:$SF$2,0),MATCH(AV$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":292287.06300000002},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_TRL!$B$2:$SF$2,0),MATCH(AW$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":178486.03099999999},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_TRL!$B$2:$SF$2,0),MATCH(AX$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":252753.84400000001},{"$f":"+VLOOKUP($B138,I_TRL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_TRL!$B$2:$SF$2,0),MATCH(AY$2,I_TRL!$B$2:$SF$2,0)+1),FALSE)","v":165543.54699999999}]

{"sheet":"NLSL","index":21,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B6,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B14,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B17,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B26,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B72,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B90,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34025.888000000006},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26828.104000000003},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32717.200000000004},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26255.553000000004},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32717.200000000004},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":28136.792000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34025.888000000006},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26828.104000000003},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32717.200000000004},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":24210.728000000003},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34025.888000000006},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26746.311000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34025.888000000006},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":24865.072},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34025.888000000006},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26828.104000000003},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32717.200000000004},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26173.760000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34025.888000000006},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26828.104000000003},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":35334.576000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":25519.416000000001},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":31408.512000000002},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":27482.448000000004},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":35458.127999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":25608.647999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32831.599999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26347.358999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32831.599999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":28235.175999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34144.863999999994},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26921.911999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":31518.335999999996},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":23638.751999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34144.863999999994},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26839.832999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34144.863999999994},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":24952.016},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34144.863999999994},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26921.911999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32831.599999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26265.279999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34144.863999999994},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26921.911999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":34144.863999999994},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26921.911999999997},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":32831.599999999999},{"$f":"+VLOOKUP($B99,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":26265.279999999999}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_NLSL!$B$2:$SF$2,0),MATCH(D$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_NLSL!$B$2:$SF$2,0),MATCH(E$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_NLSL!$B$2:$SF$2,0),MATCH(F$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_NLSL!$B$2:$SF$2,0),MATCH(G$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_NLSL!$B$2:$SF$2,0),MATCH(H$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_NLSL!$B$2:$SF$2,0),MATCH(I$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_NLSL!$B$2:$SF$2,0),MATCH(J$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_NLSL!$B$2:$SF$2,0),MATCH(K$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_NLSL!$B$2:$SF$2,0),MATCH(L$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_NLSL!$B$2:$SF$2,0),MATCH(M$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_NLSL!$B$2:$SF$2,0),MATCH(N$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_NLSL!$B$2:$SF$2,0),MATCH(O$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_NLSL!$B$2:$SF$2,0),MATCH(P$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_NLSL!$B$2:$SF$2,0),MATCH(Q$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_NLSL!$B$2:$SF$2,0),MATCH(R$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_NLSL!$B$2:$SF$2,0),MATCH(S$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_NLSL!$B$2:$SF$2,0),MATCH(T$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_NLSL!$B$2:$SF$2,0),MATCH(U$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_NLSL!$B$2:$SF$2,0),MATCH(V$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_NLSL!$B$2:$SF$2,0),MATCH(W$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_NLSL!$B$2:$SF$2,0),MATCH(X$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_NLSL!$B$2:$SF$2,0),MATCH(Y$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_NLSL!$B$2:$SF$2,0),MATCH(Z$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_NLSL!$B$2:$SF$2,0),MATCH(AA$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_NLSL!$B$2:$SF$2,0),MATCH(AB$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_NLSL!$B$2:$SF$2,0),MATCH(AC$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_NLSL!$B$2:$SF$2,0),MATCH(AD$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_NLSL!$B$2:$SF$2,0),MATCH(AE$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_NLSL!$B$2:$SF$2,0),MATCH(AF$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_NLSL!$B$2:$SF$2,0),MATCH(AG$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_NLSL!$B$2:$SF$2,0),MATCH(AH$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_NLSL!$B$2:$SF$2,0),MATCH(AI$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_NLSL!$B$2:$SF$2,0),MATCH(AK$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_NLSL!$B$2:$SF$2,0),MATCH(AL$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_NLSL!$B$2:$SF$2,0),MATCH(AM$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_NLSL!$B$2:$SF$2,0),MATCH(AN$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_NLSL!$B$2:$SF$2,0),MATCH(AO$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_NLSL!$B$2:$SF$2,0),MATCH(AP$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_NLSL!$B$2:$SF$2,0),MATCH(AR$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_NLSL!$B$2:$SF$2,0),MATCH(AS$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_NLSL!$B$2:$SF$2,0),MATCH(AT$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_NLSL!$B$2:$SF$2,0),MATCH(AU$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_NLSL!$B$2:$SF$2,0),MATCH(AV$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_NLSL!$B$2:$SF$2,0),MATCH(AW$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_NLSL!$B$2:$SF$2,0),MATCH(AX$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B138,I_NLSL!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_NLSL!$B$2:$SF$2,0),MATCH(AY$2,I_NLSL!$B$2:$SF$2,0)+1),FALSE)","v":0}]

{"sheet":"Existing","index":22,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B4,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B4,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B5,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B5,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":245},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":192},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":211},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":476},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":409},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":361},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":285},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":274},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":203},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":250},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":197},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":687},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":638},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":321},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":231},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":220},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":193},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":211},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":476},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":409},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":361},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":285},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":263},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":198},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":250},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":197},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":338},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":247},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":687},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":638},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":431},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":340},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":309},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B6,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B6,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":183}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B7,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B7,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B8,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B8,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B9,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B9,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B10,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B10,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B11,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B11,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B12,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B12,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B13,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B13,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":45},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":36},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":32},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":53},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":41},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":68},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":76},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":60},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":87},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":94},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":93},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":65},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":47},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":38},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":47},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":34},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":32},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":26},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":46},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":53},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":41},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":65},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":49},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":76},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":60},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":87},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":94},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":93},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":74},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":82},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":64},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":63},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":50},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":40},{"$f":"+VLOOKUP($B14,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B14,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":32}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B15,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B15,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":556},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":438},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":528},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":424},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":218},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":155},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":311},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":230},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":520},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1124},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":821},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1827},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1440},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1737},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1390},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":967},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":474},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":342},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":351},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":307},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":577},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":417},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":528},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":424},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":253},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":218},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":155},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":299},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":224},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":661},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":520},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1124},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":821},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1827},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1440},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1737},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1390},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1227},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":967},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":456},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":360},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":366},{"$f":"+VLOOKUP($B17,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B17,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":293}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1082},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":989},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1183},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1530},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1452},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1317},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1169},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1000},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":864},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":786},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":756},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":514},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1090},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":987},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1495},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1326},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1260},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1413},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1146},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":890},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":909},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1129},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":940},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1188},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1533},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1452},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1321},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1169},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":965},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":840},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":792},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":756},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":511},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":498},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1079},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":987},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1478},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1326},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1256},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1119},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1344},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1204},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":924},{"$f":"+VLOOKUP($B26,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B26,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":865}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B35,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B35,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B44,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B44,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B53,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B53,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B62,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B62,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B71,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B71,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6886},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5336},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8044},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6210},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12017},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10053},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12316},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8747},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10967},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8192},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8833},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7049},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7372},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5208},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2222},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1638},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1757},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1415},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3774},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2562},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5653},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4216},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6478},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5457},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7151},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5071},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8044},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6210},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12017},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10053},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":12316},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8747},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10529},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7969},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8833},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7049},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7372},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5208},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2222},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1638},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1757},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1415},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3774},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2562},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5444},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4425},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6748},{"$f":"+VLOOKUP($B72,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B72,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5187}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B81,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B81,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":522},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":411},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":396},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":317},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":282},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":305},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":241},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":264},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":196},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":258},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":650},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":475},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2013},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1586},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1515},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1212},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":610},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":481},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":336},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":243},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":238},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":209},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":542},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":391},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":396},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":317},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":282},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":305},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":241},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":254},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":190},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":328},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":258},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":650},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":475},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2013},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1586},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1515},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":1212},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":610},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":481},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":324},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":255},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":248},{"$f":"+VLOOKUP($B90,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B90,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":199}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":18834},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":11253},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5905},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5536},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":13041},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":9062},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7002},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4229},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4730},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2435},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4118},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2922},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":22091},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":11277},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":27190},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15662},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":23958},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":14126},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15080},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8203},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":14233},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7819},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7651},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6688},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":19559},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":10528},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5905},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5536},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":13041},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":9062},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7002},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4229},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4541},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2377},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4118},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":2922},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":22091},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":11277},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":27190},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15662},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":23958},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":14126},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":15080},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8203},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":13705},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":8347},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7969},{"$f":"+VLOOKUP($B99,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B99,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6370}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B108,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B108,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B117,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B117,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B126,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B126,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B135,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B135,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B136,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B136,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0},{"$f":"+VLOOKUP($B137,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B137,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER!$B$2:$SF$2,0),MATCH(D$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(D$3=\"HLH\",MATCH(D$2,I_ER_other!$B$2:$SF$2,0),MATCH(D$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4874},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER!$B$2:$SF$2,0),MATCH(E$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(E$3=\"HLH\",MATCH(E$2,I_ER_other!$B$2:$SF$2,0),MATCH(E$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3783},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER!$B$2:$SF$2,0),MATCH(F$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(F$3=\"HLH\",MATCH(F$2,I_ER_other!$B$2:$SF$2,0),MATCH(F$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4540},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER!$B$2:$SF$2,0),MATCH(G$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(G$3=\"HLH\",MATCH(G$2,I_ER_other!$B$2:$SF$2,0),MATCH(G$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3613},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER!$B$2:$SF$2,0),MATCH(H$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(H$3=\"HLH\",MATCH(H$2,I_ER_other!$B$2:$SF$2,0),MATCH(H$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4455},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER!$B$2:$SF$2,0),MATCH(I$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(I$3=\"HLH\",MATCH(I$2,I_ER_other!$B$2:$SF$2,0),MATCH(I$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3806},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER!$B$2:$SF$2,0),MATCH(J$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(J$3=\"HLH\",MATCH(J$2,I_ER_other!$B$2:$SF$2,0),MATCH(J$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4603},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER!$B$2:$SF$2,0),MATCH(K$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(K$3=\"HLH\",MATCH(K$2,I_ER_other!$B$2:$SF$2,0),MATCH(K$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3603},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER!$B$2:$SF$2,0),MATCH(L$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(L$3=\"HLH\",MATCH(L$2,I_ER_other!$B$2:$SF$2,0),MATCH(L$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4450},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER!$B$2:$SF$2,0),MATCH(M$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(M$3=\"HLH\",MATCH(M$2,I_ER_other!$B$2:$SF$2,0),MATCH(M$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3251},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER!$B$2:$SF$2,0),MATCH(N$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(N$3=\"HLH\",MATCH(N$2,I_ER_other!$B$2:$SF$2,0),MATCH(N$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4540},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER!$B$2:$SF$2,0),MATCH(O$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(O$3=\"HLH\",MATCH(O$2,I_ER_other!$B$2:$SF$2,0),MATCH(O$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3495},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER!$B$2:$SF$2,0),MATCH(P$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(P$3=\"HLH\",MATCH(P$2,I_ER_other!$B$2:$SF$2,0),MATCH(P$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5671},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER!$B$2:$SF$2,0),MATCH(Q$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(Q$3=\"HLH\",MATCH(Q$2,I_ER_other!$B$2:$SF$2,0),MATCH(Q$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4062},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER!$B$2:$SF$2,0),MATCH(R$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(R$3=\"HLH\",MATCH(R$2,I_ER_other!$B$2:$SF$2,0),MATCH(R$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7716},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER!$B$2:$SF$2,0),MATCH(S$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(S$3=\"HLH\",MATCH(S$2,I_ER_other!$B$2:$SF$2,0),MATCH(S$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5973},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER!$B$2:$SF$2,0),MATCH(T$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(T$3=\"HLH\",MATCH(T$2,I_ER_other!$B$2:$SF$2,0),MATCH(T$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7388},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER!$B$2:$SF$2,0),MATCH(U$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(U$3=\"HLH\",MATCH(U$2,I_ER_other!$B$2:$SF$2,0),MATCH(U$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5796},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER!$B$2:$SF$2,0),MATCH(V$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(V$3=\"HLH\",MATCH(V$2,I_ER_other!$B$2:$SF$2,0),MATCH(V$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6812},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER!$B$2:$SF$2,0),MATCH(W$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(W$3=\"HLH\",MATCH(W$2,I_ER_other!$B$2:$SF$2,0),MATCH(W$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5243},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER!$B$2:$SF$2,0),MATCH(X$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(X$3=\"HLH\",MATCH(X$2,I_ER_other!$B$2:$SF$2,0),MATCH(X$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5933},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER!$B$2:$SF$2,0),MATCH(Y$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(Y$3=\"HLH\",MATCH(Y$2,I_ER_other!$B$2:$SF$2,0),MATCH(Y$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4172},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER!$B$2:$SF$2,0),MATCH(Z$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(Z$3=\"HLH\",MATCH(Z$2,I_ER_other!$B$2:$SF$2,0),MATCH(Z$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4314},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER!$B$2:$SF$2,0),MATCH(AA$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AA$3=\"HLH\",MATCH(AA$2,I_ER_other!$B$2:$SF$2,0),MATCH(AA$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3671},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER!$B$2:$SF$2,0),MATCH(AB$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AB$3=\"HLH\",MATCH(AB$2,I_ER_other!$B$2:$SF$2,0),MATCH(AB$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5060},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER!$B$2:$SF$2,0),MATCH(AC$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AC$3=\"HLH\",MATCH(AC$2,I_ER_other!$B$2:$SF$2,0),MATCH(AC$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3597},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER!$B$2:$SF$2,0),MATCH(AD$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AD$3=\"HLH\",MATCH(AD$2,I_ER_other!$B$2:$SF$2,0),MATCH(AD$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4540},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER!$B$2:$SF$2,0),MATCH(AE$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AE$3=\"HLH\",MATCH(AE$2,I_ER_other!$B$2:$SF$2,0),MATCH(AE$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3613},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER!$B$2:$SF$2,0),MATCH(AF$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AF$3=\"HLH\",MATCH(AF$2,I_ER_other!$B$2:$SF$2,0),MATCH(AF$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4455},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER!$B$2:$SF$2,0),MATCH(AG$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AG$3=\"HLH\",MATCH(AG$2,I_ER_other!$B$2:$SF$2,0),MATCH(AG$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3806},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER!$B$2:$SF$2,0),MATCH(AH$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AH$3=\"HLH\",MATCH(AH$2,I_ER_other!$B$2:$SF$2,0),MATCH(AH$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4603},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER!$B$2:$SF$2,0),MATCH(AI$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AI$3=\"HLH\",MATCH(AI$2,I_ER_other!$B$2:$SF$2,0),MATCH(AI$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3603},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER!$B$2:$SF$2,0),MATCH(AJ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AJ$3=\"HLH\",MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4272},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER!$B$2:$SF$2,0),MATCH(AK$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AK$3=\"HLH\",MATCH(AK$2,I_ER_other!$B$2:$SF$2,0),MATCH(AK$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3163},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER!$B$2:$SF$2,0),MATCH(AL$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AL$3=\"HLH\",MATCH(AL$2,I_ER_other!$B$2:$SF$2,0),MATCH(AL$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4540},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER!$B$2:$SF$2,0),MATCH(AM$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AM$3=\"HLH\",MATCH(AM$2,I_ER_other!$B$2:$SF$2,0),MATCH(AM$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3495},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER!$B$2:$SF$2,0),MATCH(AN$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AN$3=\"HLH\",MATCH(AN$2,I_ER_other!$B$2:$SF$2,0),MATCH(AN$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5671},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER!$B$2:$SF$2,0),MATCH(AO$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AO$3=\"HLH\",MATCH(AO$2,I_ER_other!$B$2:$SF$2,0),MATCH(AO$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4062},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER!$B$2:$SF$2,0),MATCH(AP$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AP$3=\"HLH\",MATCH(AP$2,I_ER_other!$B$2:$SF$2,0),MATCH(AP$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7716},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER!$B$2:$SF$2,0),MATCH(AQ$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AQ$3=\"HLH\",MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5973},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER!$B$2:$SF$2,0),MATCH(AR$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AR$3=\"HLH\",MATCH(AR$2,I_ER_other!$B$2:$SF$2,0),MATCH(AR$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":7388},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER!$B$2:$SF$2,0),MATCH(AS$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AS$3=\"HLH\",MATCH(AS$2,I_ER_other!$B$2:$SF$2,0),MATCH(AS$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5796},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER!$B$2:$SF$2,0),MATCH(AT$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AT$3=\"HLH\",MATCH(AT$2,I_ER_other!$B$2:$SF$2,0),MATCH(AT$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":6812},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER!$B$2:$SF$2,0),MATCH(AU$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AU$3=\"HLH\",MATCH(AU$2,I_ER_other!$B$2:$SF$2,0),MATCH(AU$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5243},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER!$B$2:$SF$2,0),MATCH(AV$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AV$3=\"HLH\",MATCH(AV$2,I_ER_other!$B$2:$SF$2,0),MATCH(AV$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":5712},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER!$B$2:$SF$2,0),MATCH(AW$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AW$3=\"HLH\",MATCH(AW$2,I_ER_other!$B$2:$SF$2,0),MATCH(AW$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4393},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER!$B$2:$SF$2,0),MATCH(AX$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AX$3=\"HLH\",MATCH(AX$2,I_ER_other!$B$2:$SF$2,0),MATCH(AX$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":4494},{"$f":"+VLOOKUP($B138,I_ER!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER!$B$2:$SF$2,0),MATCH(AY$2,I_ER!$B$2:$SF$2,0)+1),FALSE)+VLOOKUP($B138,I_ER_other!$B:$SF,IF(AY$3=\"HLH\",MATCH(AY$2,I_ER_other!$B$2:$SF$2,0),MATCH(AY$2,I_ER_other!$B$2:$SF$2,0)+1),FALSE)","v":3491}]

{"sheet":"New Resources_Spec","index":23,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX4","v":0},{"$f":"VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY4","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX5","v":0},{"$f":"VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY5","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX6","v":0},{"$f":"VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY6","v":0}]
[null,10025,"Benton REA",{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX7","v":0},{"$f":"VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY7","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX8","v":0},{"$f":"VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY8","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX9","v":0},{"$f":"VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY9","v":0}]
[null,10044,"Canby, City of",{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX10","v":0},{"$f":"VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX11","v":0},{"$f":"VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY11","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX12","v":0},{"$f":"VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY12","v":0}]
[null,10055,"Albion, City of",{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX13","v":0},{"$f":"VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY13","v":0}]
[null,10057,"Ashland, City of",{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX14","v":0},{"$f":"VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY14","v":0}]
[null,10059,"Bandon, City of",{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX15","v":0},{"$f":"VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY15","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX17","v":0},{"$f":"VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY17","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX26","v":0},{"$f":"VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY26","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX35","v":0},{"$f":"VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY35","v":0}]
[null,10106,"Clearwater Power",{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX44","v":0},{"$f":"VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY44","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX53","v":0},{"$f":"VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX62","v":0},{"$f":"VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY62","v":0}]
[null,10203,"Idaho County L & P",{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX71","v":0},{"$f":"VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY71","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D72","v":186},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E72","v":147},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F72","v":240},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H72","v":303},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I72","v":261},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J72","v":239},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L72","v":216},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M72","v":160},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N72","v":241},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P72","v":223},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q72","v":163},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R72","v":171},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S72","v":134},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T72","v":153},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U72","v":122},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V72","v":161},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W72","v":128},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X72","v":195},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y72","v":140},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z72","v":211},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA72","v":185},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC72","v":140},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD72","v":240},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE72","v":193},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF72","v":303},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG72","v":261},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH72","v":239},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ72","v":208},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK72","v":155},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL72","v":241},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM72","v":189},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN72","v":223},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO72","v":163},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP72","v":171},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ72","v":134},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR72","v":153},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS72","v":122},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT72","v":161},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU72","v":128},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV72","v":187},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW72","v":148},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX72","v":220},{"$f":"VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY72","v":176}]
[null,10242,"Lost River Elec Coop",{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX81","v":0},{"$f":"VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY81","v":0}]
[null,10278,"Northern Lights",{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX90","v":0},{"$f":"VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY90","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX99","v":0},{"$f":"VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX108","v":0},{"$f":"VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY108","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX117","v":0},{"$f":"VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY117","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX126","v":0},{"$f":"VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY126","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX135","v":0},{"$f":"VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY135","v":0}]
[null,11680,"Weiser, City of",{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX136","v":0},{"$f":"VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY136","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX137","v":0},{"$f":"VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY137","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)+NRRemarketing!D138","v":1571},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)+NRRemarketing!E138","v":1239},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)+NRRemarketing!F138","v":1311},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)+NRRemarketing!G138","v":1052},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)+NRRemarketing!H138","v":1311},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)+NRRemarketing!I138","v":1127},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)+NRRemarketing!J138","v":1363},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)+NRRemarketing!K138","v":1075},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)+NRRemarketing!L138","v":1311},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)+NRRemarketing!M138","v":970},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)+NRRemarketing!N138","v":1363},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)+NRRemarketing!O138","v":1072},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)+NRRemarketing!P138","v":1405},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)+NRRemarketing!Q138","v":1026},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)+NRRemarketing!R138","v":1611},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)+NRRemarketing!S138","v":1269},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)+NRRemarketing!T138","v":1549},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)+NRRemarketing!U138","v":1238},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)+NRRemarketing!V138","v":1611},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)+NRRemarketing!W138","v":1269},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)+NRRemarketing!X138","v":1672},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)+NRRemarketing!Y138","v":1208},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)+NRRemarketing!Z138","v":1487},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)+NRRemarketing!AA138","v":1300},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)+NRRemarketing!AB138","v":1632},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)+NRRemarketing!AC138","v":1178},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)+NRRemarketing!AD138","v":1311},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)+NRRemarketing!AE138","v":1052},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)+NRRemarketing!AF138","v":1311},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)+NRRemarketing!AG138","v":1127},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)+NRRemarketing!AH138","v":1363},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)+NRRemarketing!AI138","v":1075},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AJ138","v":1259},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)+NRRemarketing!AK138","v":943},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)+NRRemarketing!AL138","v":1363},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)+NRRemarketing!AM138","v":1072},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)+NRRemarketing!AN138","v":1405},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)+NRRemarketing!AO138","v":1026},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)+NRRemarketing!AP138","v":1611},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)+NRRemarketing!AQ138","v":1269},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)+NRRemarketing!AR138","v":1549},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)+NRRemarketing!AS138","v":1238},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)+NRRemarketing!AT138","v":1611},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)+NRRemarketing!AU138","v":1269},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)+NRRemarketing!AV138","v":1611},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)+NRRemarketing!AW138","v":1269},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)+NRRemarketing!AX138","v":1549},{"$f":"VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)+NRRemarketing!AY138","v":1238}]

{"sheet":"New Resources_UnSpec","index":24,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+'New Resources'!D4-'New Resources_Spec'!D4","v":0},{"$f":"+'New Resources'!E4-'New Resources_Spec'!E4","v":0},{"$f":"+'New Resources'!F4-'New Resources_Spec'!F4","v":0},{"$f":"+'New Resources'!G4-'New Resources_Spec'!G4","v":0},{"$f":"+'New Resources'!H4-'New Resources_Spec'!H4","v":0},{"$f":"+'New Resources'!I4-'New Resources_Spec'!I4","v":0},{"$f":"+'New Resources'!J4-'New Resources_Spec'!J4","v":0},{"$f":"+'New Resources'!K4-'New Resources_Spec'!K4","v":0},{"$f":"+'New Resources'!L4-'New Resources_Spec'!L4","v":0},{"$f":"+'New Resources'!M4-'New Resources_Spec'!M4","v":0},{"$f":"+'New Resources'!N4-'New Resources_Spec'!N4","v":0},{"$f":"+'New Resources'!O4-'New Resources_Spec'!O4","v":0},{"$f":"+'New Resources'!P4-'New Resources_Spec'!P4","v":0},{"$f":"+'New Resources'!Q4-'New Resources_Spec'!Q4","v":0},{"$f":"+'New Resources'!R4-'New Resources_Spec'!R4","v":0},{"$f":"+'New Resources'!S4-'New Resources_Spec'!S4","v":0},{"$f":"+'New Resources'!T4-'New Resources_Spec'!T4","v":0},{"$f":"+'New Resources'!U4-'New Resources_Spec'!U4","v":0},{"$f":"+'New Resources'!V4-'New Resources_Spec'!V4","v":0},{"$f":"+'New Resources'!W4-'New Resources_Spec'!W4","v":0},{"$f":"+'New Resources'!X4-'New Resources_Spec'!X4","v":0},{"$f":"+'New Resources'!Y4-'New Resources_Spec'!Y4","v":0},{"$f":"+'New Resources'!Z4-'New Resources_Spec'!Z4","v":0},{"$f":"+'New Resources'!AA4-'New Resources_Spec'!AA4","v":0},{"$f":"+'New Resources'!AB4-'New Resources_Spec'!AB4","v":0},{"$f":"+'New Resources'!AC4-'New Resources_Spec'!AC4","v":0},{"$f":"+'New Resources'!AD4-'New Resources_Spec'!AD4","v":0},{"$f":"+'New Resources'!AE4-'New Resources_Spec'!AE4","v":0},{"$f":"+'New Resources'!AF4-'New Resources_Spec'!AF4","v":0},{"$f":"+'New Resources'!AG4-'New Resources_Spec'!AG4","v":0},{"$f":"+'New Resources'!AH4-'New Resources_Spec'!AH4","v":0},{"$f":"+'New Resources'!AI4-'New Resources_Spec'!AI4","v":0},{"$f":"+'New Resources'!AJ4-'New Resources_Spec'!AJ4","v":0},{"$f":"+'New Resources'!AK4-'New Resources_Spec'!AK4","v":0},{"$f":"+'New Resources'!AL4-'New Resources_Spec'!AL4","v":0},{"$f":"+'New Resources'!AM4-'New Resources_Spec'!AM4","v":0},{"$f":"+'New Resources'!AN4-'New Resources_Spec'!AN4","v":0},{"$f":"+'New Resources'!AO4-'New Resources_Spec'!AO4","v":0},{"$f":"+'New Resources'!AP4-'New Resources_Spec'!AP4","v":0},{"$f":"+'New Resources'!AQ4-'New Resources_Spec'!AQ4","v":0},{"$f":"+'New Resources'!AR4-'New Resources_Spec'!AR4","v":0},{"$f":"+'New Resources'!AS4-'New Resources_Spec'!AS4","v":0},{"$f":"+'New Resources'!AT4-'New Resources_Spec'!AT4","v":0},{"$f":"+'New Resources'!AU4-'New Resources_Spec'!AU4","v":0},{"$f":"+'New Resources'!AV4-'New Resources_Spec'!AV4","v":0},{"$f":"+'New Resources'!AW4-'New Resources_Spec'!AW4","v":0},{"$f":"+'New Resources'!AX4-'New Resources_Spec'!AX4","v":0},{"$f":"+'New Resources'!AY4-'New Resources_Spec'!AY4","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+'New Resources'!D5-'New Resources_Spec'!D5","v":0},{"$f":"+'New Resources'!E5-'New Resources_Spec'!E5","v":0},{"$f":"+'New Resources'!F5-'New Resources_Spec'!F5","v":0},{"$f":"+'New Resources'!G5-'New Resources_Spec'!G5","v":0},{"$f":"+'New Resources'!H5-'New Resources_Spec'!H5","v":0},{"$f":"+'New Resources'!I5-'New Resources_Spec'!I5","v":0},{"$f":"+'New Resources'!J5-'New Resources_Spec'!J5","v":0},{"$f":"+'New Resources'!K5-'New Resources_Spec'!K5","v":0},{"$f":"+'New Resources'!L5-'New Resources_Spec'!L5","v":0},{"$f":"+'New Resources'!M5-'New Resources_Spec'!M5","v":0},{"$f":"+'New Resources'!N5-'New Resources_Spec'!N5","v":0},{"$f":"+'New Resources'!O5-'New Resources_Spec'!O5","v":0},{"$f":"+'New Resources'!P5-'New Resources_Spec'!P5","v":0},{"$f":"+'New Resources'!Q5-'New Resources_Spec'!Q5","v":0},{"$f":"+'New Resources'!R5-'New Resources_Spec'!R5","v":0},{"$f":"+'New Resources'!S5-'New Resources_Spec'!S5","v":0},{"$f":"+'New Resources'!T5-'New Resources_Spec'!T5","v":0},{"$f":"+'New Resources'!U5-'New Resources_Spec'!U5","v":0},{"$f":"+'New Resources'!V5-'New Resources_Spec'!V5","v":0},{"$f":"+'New Resources'!W5-'New Resources_Spec'!W5","v":0},{"$f":"+'New Resources'!X5-'New Resources_Spec'!X5","v":0},{"$f":"+'New Resources'!Y5-'New Resources_Spec'!Y5","v":0},{"$f":"+'New Resources'!Z5-'New Resources_Spec'!Z5","v":0},{"$f":"+'New Resources'!AA5-'New Resources_Spec'!AA5","v":0},{"$f":"+'New Resources'!AB5-'New Resources_Spec'!AB5","v":0},{"$f":"+'New Resources'!AC5-'New Resources_Spec'!AC5","v":0},{"$f":"+'New Resources'!AD5-'New Resources_Spec'!AD5","v":0},{"$f":"+'New Resources'!AE5-'New Resources_Spec'!AE5","v":0},{"$f":"+'New Resources'!AF5-'New Resources_Spec'!AF5","v":0},{"$f":"+'New Resources'!AG5-'New Resources_Spec'!AG5","v":0},{"$f":"+'New Resources'!AH5-'New Resources_Spec'!AH5","v":0},{"$f":"+'New Resources'!AI5-'New Resources_Spec'!AI5","v":0},{"$f":"+'New Resources'!AJ5-'New Resources_Spec'!AJ5","v":0},{"$f":"+'New Resources'!AK5-'New Resources_Spec'!AK5","v":0},{"$f":"+'New Resources'!AL5-'New Resources_Spec'!AL5","v":0},{"$f":"+'New Resources'!AM5-'New Resources_Spec'!AM5","v":0},{"$f":"+'New Resources'!AN5-'New Resources_Spec'!AN5","v":0},{"$f":"+'New Resources'!AO5-'New Resources_Spec'!AO5","v":0},{"$f":"+'New Resources'!AP5-'New Resources_Spec'!AP5","v":0},{"$f":"+'New Resources'!AQ5-'New Resources_Spec'!AQ5","v":0},{"$f":"+'New Resources'!AR5-'New Resources_Spec'!AR5","v":0},{"$f":"+'New Resources'!AS5-'New Resources_Spec'!AS5","v":0},{"$f":"+'New Resources'!AT5-'New Resources_Spec'!AT5","v":0},{"$f":"+'New Resources'!AU5-'New Resources_Spec'!AU5","v":0},{"$f":"+'New Resources'!AV5-'New Resources_Spec'!AV5","v":0},{"$f":"+'New Resources'!AW5-'New Resources_Spec'!AW5","v":0},{"$f":"+'New Resources'!AX5-'New Resources_Spec'!AX5","v":0},{"$f":"+'New Resources'!AY5-'New Resources_Spec'!AY5","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'New Resources'!D6-'New Resources_Spec'!D6","v":0},{"$f":"+'New Resources'!E6-'New Resources_Spec'!E6","v":0},{"$f":"+'New Resources'!F6-'New Resources_Spec'!F6","v":0},{"$f":"+'New Resources'!G6-'New Resources_Spec'!G6","v":0},{"$f":"+'New Resources'!H6-'New Resources_Spec'!H6","v":0},{"$f":"+'New Resources'!I6-'New Resources_Spec'!I6","v":0},{"$f":"+'New Resources'!J6-'New Resources_Spec'!J6","v":0},{"$f":"+'New Resources'!K6-'New Resources_Spec'!K6","v":0},{"$f":"+'New Resources'!L6-'New Resources_Spec'!L6","v":0},{"$f":"+'New Resources'!M6-'New Resources_Spec'!M6","v":0},{"$f":"+'New Resources'!N6-'New Resources_Spec'!N6","v":0},{"$f":"+'New Resources'!O6-'New Resources_Spec'!O6","v":0},{"$f":"+'New Resources'!P6-'New Resources_Spec'!P6","v":0},{"$f":"+'New Resources'!Q6-'New Resources_Spec'!Q6","v":0},{"$f":"+'New Resources'!R6-'New Resources_Spec'!R6","v":0},{"$f":"+'New Resources'!S6-'New Resources_Spec'!S6","v":0},{"$f":"+'New Resources'!T6-'New Resources_Spec'!T6","v":0},{"$f":"+'New Resources'!U6-'New Resources_Spec'!U6","v":0},{"$f":"+'New Resources'!V6-'New Resources_Spec'!V6","v":0},{"$f":"+'New Resources'!W6-'New Resources_Spec'!W6","v":0},{"$f":"+'New Resources'!X6-'New Resources_Spec'!X6","v":0},{"$f":"+'New Resources'!Y6-'New Resources_Spec'!Y6","v":0},{"$f":"+'New Resources'!Z6-'New Resources_Spec'!Z6","v":0},{"$f":"+'New Resources'!AA6-'New Resources_Spec'!AA6","v":0},{"$f":"+'New Resources'!AB6-'New Resources_Spec'!AB6","v":0},{"$f":"+'New Resources'!AC6-'New Resources_Spec'!AC6","v":0},{"$f":"+'New Resources'!AD6-'New Resources_Spec'!AD6","v":0},{"$f":"+'New Resources'!AE6-'New Resources_Spec'!AE6","v":0},{"$f":"+'New Resources'!AF6-'New Resources_Spec'!AF6","v":0},{"$f":"+'New Resources'!AG6-'New Resources_Spec'!AG6","v":0},{"$f":"+'New Resources'!AH6-'New Resources_Spec'!AH6","v":0},{"$f":"+'New Resources'!AI6-'New Resources_Spec'!AI6","v":0},{"$f":"+'New Resources'!AJ6-'New Resources_Spec'!AJ6","v":0},{"$f":"+'New Resources'!AK6-'New Resources_Spec'!AK6","v":0},{"$f":"+'New Resources'!AL6-'New Resources_Spec'!AL6","v":0},{"$f":"+'New Resources'!AM6-'New Resources_Spec'!AM6","v":0},{"$f":"+'New Resources'!AN6-'New Resources_Spec'!AN6","v":0},{"$f":"+'New Resources'!AO6-'New Resources_Spec'!AO6","v":0},{"$f":"+'New Resources'!AP6-'New Resources_Spec'!AP6","v":0},{"$f":"+'New Resources'!AQ6-'New Resources_Spec'!AQ6","v":0},{"$f":"+'New Resources'!AR6-'New Resources_Spec'!AR6","v":0},{"$f":"+'New Resources'!AS6-'New Resources_Spec'!AS6","v":0},{"$f":"+'New Resources'!AT6-'New Resources_Spec'!AT6","v":0},{"$f":"+'New Resources'!AU6-'New Resources_Spec'!AU6","v":0},{"$f":"+'New Resources'!AV6-'New Resources_Spec'!AV6","v":0},{"$f":"+'New Resources'!AW6-'New Resources_Spec'!AW6","v":0},{"$f":"+'New Resources'!AX6-'New Resources_Spec'!AX6","v":0},{"$f":"+'New Resources'!AY6-'New Resources_Spec'!AY6","v":0}]
[null,10025,"Benton REA",{"$f":"+'New Resources'!D7-'New Resources_Spec'!D7","v":0},{"$f":"+'New Resources'!E7-'New Resources_Spec'!E7","v":0},{"$f":"+'New Resources'!F7-'New Resources_Spec'!F7","v":0},{"$f":"+'New Resources'!G7-'New Resources_Spec'!G7","v":0},{"$f":"+'New Resources'!H7-'New Resources_Spec'!H7","v":0},{"$f":"+'New Resources'!I7-'New Resources_Spec'!I7","v":0},{"$f":"+'New Resources'!J7-'New Resources_Spec'!J7","v":0},{"$f":"+'New Resources'!K7-'New Resources_Spec'!K7","v":0},{"$f":"+'New Resources'!L7-'New Resources_Spec'!L7","v":0},{"$f":"+'New Resources'!M7-'New Resources_Spec'!M7","v":0},{"$f":"+'New Resources'!N7-'New Resources_Spec'!N7","v":0},{"$f":"+'New Resources'!O7-'New Resources_Spec'!O7","v":0},{"$f":"+'New Resources'!P7-'New Resources_Spec'!P7","v":0},{"$f":"+'New Resources'!Q7-'New Resources_Spec'!Q7","v":0},{"$f":"+'New Resources'!R7-'New Resources_Spec'!R7","v":0},{"$f":"+'New Resources'!S7-'New Resources_Spec'!S7","v":0},{"$f":"+'New Resources'!T7-'New Resources_Spec'!T7","v":0},{"$f":"+'New Resources'!U7-'New Resources_Spec'!U7","v":0},{"$f":"+'New Resources'!V7-'New Resources_Spec'!V7","v":0},{"$f":"+'New Resources'!W7-'New Resources_Spec'!W7","v":0},{"$f":"+'New Resources'!X7-'New Resources_Spec'!X7","v":0},{"$f":"+'New Resources'!Y7-'New Resources_Spec'!Y7","v":0},{"$f":"+'New Resources'!Z7-'New Resources_Spec'!Z7","v":0},{"$f":"+'New Resources'!AA7-'New Resources_Spec'!AA7","v":0},{"$f":"+'New Resources'!AB7-'New Resources_Spec'!AB7","v":0},{"$f":"+'New Resources'!AC7-'New Resources_Spec'!AC7","v":0},{"$f":"+'New Resources'!AD7-'New Resources_Spec'!AD7","v":0},{"$f":"+'New Resources'!AE7-'New Resources_Spec'!AE7","v":0},{"$f":"+'New Resources'!AF7-'New Resources_Spec'!AF7","v":0},{"$f":"+'New Resources'!AG7-'New Resources_Spec'!AG7","v":0},{"$f":"+'New Resources'!AH7-'New Resources_Spec'!AH7","v":0},{"$f":"+'New Resources'!AI7-'New Resources_Spec'!AI7","v":0},{"$f":"+'New Resources'!AJ7-'New Resources_Spec'!AJ7","v":0},{"$f":"+'New Resources'!AK7-'New Resources_Spec'!AK7","v":0},{"$f":"+'New Resources'!AL7-'New Resources_Spec'!AL7","v":0},{"$f":"+'New Resources'!AM7-'New Resources_Spec'!AM7","v":0},{"$f":"+'New Resources'!AN7-'New Resources_Spec'!AN7","v":0},{"$f":"+'New Resources'!AO7-'New Resources_Spec'!AO7","v":0},{"$f":"+'New Resources'!AP7-'New Resources_Spec'!AP7","v":0},{"$f":"+'New Resources'!AQ7-'New Resources_Spec'!AQ7","v":0},{"$f":"+'New Resources'!AR7-'New Resources_Spec'!AR7","v":0},{"$f":"+'New Resources'!AS7-'New Resources_Spec'!AS7","v":0},{"$f":"+'New Resources'!AT7-'New Resources_Spec'!AT7","v":0},{"$f":"+'New Resources'!AU7-'New Resources_Spec'!AU7","v":0},{"$f":"+'New Resources'!AV7-'New Resources_Spec'!AV7","v":0},{"$f":"+'New Resources'!AW7-'New Resources_Spec'!AW7","v":0},{"$f":"+'New Resources'!AX7-'New Resources_Spec'!AX7","v":0},{"$f":"+'New Resources'!AY7-'New Resources_Spec'!AY7","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'New Resources'!D8-'New Resources_Spec'!D8","v":2496.0000000000005},{"$f":"+'New Resources'!E8-'New Resources_Spec'!E8","v":1968.0000000000002},{"$f":"+'New Resources'!F8-'New Resources_Spec'!F8","v":2400},{"$f":"+'New Resources'!G8-'New Resources_Spec'!G8","v":1926.0000000000002},{"$f":"+'New Resources'!H8-'New Resources_Spec'!H8","v":2400},{"$f":"+'New Resources'!I8-'New Resources_Spec'!I8","v":2064},{"$f":"+'New Resources'!J8-'New Resources_Spec'!J8","v":2496.0000000000005},{"$f":"+'New Resources'!K8-'New Resources_Spec'!K8","v":1968.0000000000002},{"$f":"+'New Resources'!L8-'New Resources_Spec'!L8","v":2400},{"$f":"+'New Resources'!M8-'New Resources_Spec'!M8","v":1776.0000000000002},{"$f":"+'New Resources'!N8-'New Resources_Spec'!N8","v":2496.0000000000005},{"$f":"+'New Resources'!O8-'New Resources_Spec'!O8","v":1962},{"$f":"+'New Resources'!P8-'New Resources_Spec'!P8","v":2496.0000000000005},{"$f":"+'New Resources'!Q8-'New Resources_Spec'!Q8","v":1824},{"$f":"+'New Resources'!R8-'New Resources_Spec'!R8","v":2496.0000000000005},{"$f":"+'New Resources'!S8-'New Resources_Spec'!S8","v":1968.0000000000002},{"$f":"+'New Resources'!T8-'New Resources_Spec'!T8","v":2400},{"$f":"+'New Resources'!U8-'New Resources_Spec'!U8","v":1920},{"$f":"+'New Resources'!V8-'New Resources_Spec'!V8","v":2496.0000000000005},{"$f":"+'New Resources'!W8-'New Resources_Spec'!W8","v":1968.0000000000002},{"$f":"+'New Resources'!X8-'New Resources_Spec'!X8","v":2592},{"$f":"+'New Resources'!Y8-'New Resources_Spec'!Y8","v":1872.0000000000002},{"$f":"+'New Resources'!Z8-'New Resources_Spec'!Z8","v":2304},{"$f":"+'New Resources'!AA8-'New Resources_Spec'!AA8","v":2016},{"$f":"+'New Resources'!AB8-'New Resources_Spec'!AB8","v":0},{"$f":"+'New Resources'!AC8-'New Resources_Spec'!AC8","v":0},{"$f":"+'New Resources'!AD8-'New Resources_Spec'!AD8","v":0},{"$f":"+'New Resources'!AE8-'New Resources_Spec'!AE8","v":0},{"$f":"+'New Resources'!AF8-'New Resources_Spec'!AF8","v":0},{"$f":"+'New Resources'!AG8-'New Resources_Spec'!AG8","v":0},{"$f":"+'New Resources'!AH8-'New Resources_Spec'!AH8","v":0},{"$f":"+'New Resources'!AI8-'New Resources_Spec'!AI8","v":0},{"$f":"+'New Resources'!AJ8-'New Resources_Spec'!AJ8","v":0},{"$f":"+'New Resources'!AK8-'New Resources_Spec'!AK8","v":0},{"$f":"+'New Resources'!AL8-'New Resources_Spec'!AL8","v":0},{"$f":"+'New Resources'!AM8-'New Resources_Spec'!AM8","v":0},{"$f":"+'New Resources'!AN8-'New Resources_Spec'!AN8","v":0},{"$f":"+'New Resources'!AO8-'New Resources_Spec'!AO8","v":0},{"$f":"+'New Resources'!AP8-'New Resources_Spec'!AP8","v":0},{"$f":"+'New Resources'!AQ8-'New Resources_Spec'!AQ8","v":0},{"$f":"+'New Resources'!AR8-'New Resources_Spec'!AR8","v":0},{"$f":"+'New Resources'!AS8-'New Resources_Spec'!AS8","v":0},{"$f":"+'New Resources'!AT8-'New Resources_Spec'!AT8","v":0},{"$f":"+'New Resources'!AU8-'New Resources_Spec'!AU8","v":0},{"$f":"+'New Resources'!AV8-'New Resources_Spec'!AV8","v":0},{"$f":"+'New Resources'!AW8-'New Resources_Spec'!AW8","v":0},{"$f":"+'New Resources'!AX8-'New Resources_Spec'!AX8","v":0},{"$f":"+'New Resources'!AY8-'New Resources_Spec'!AY8","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+'New Resources'!D9-'New Resources_Spec'!D9","v":341.99153165613461},{"$f":"+'New Resources'!E9-'New Resources_Spec'!E9","v":269.64716919041371},{"$f":"+'New Resources'!F9-'New Resources_Spec'!F9","v":328.83801120782164},{"$f":"+'New Resources'!G9-'New Resources_Spec'!G9","v":263.89250399427692},{"$f":"+'New Resources'!H9-'New Resources_Spec'!H9","v":328.83801120782164},{"$f":"+'New Resources'!I9-'New Resources_Spec'!I9","v":282.80068963872645},{"$f":"+'New Resources'!J9-'New Resources_Spec'!J9","v":341.99153165613461},{"$f":"+'New Resources'!K9-'New Resources_Spec'!K9","v":269.64716919041371},{"$f":"+'New Resources'!L9-'New Resources_Spec'!L9","v":328.83801120782164},{"$f":"+'New Resources'!M9-'New Resources_Spec'!M9","v":243.3401282937881},{"$f":"+'New Resources'!N9-'New Resources_Spec'!N9","v":341.99153165613461},{"$f":"+'New Resources'!O9-'New Resources_Spec'!O9","v":268.825074162394},{"$f":"+'New Resources'!P9-'New Resources_Spec'!P9","v":341.99153165613461},{"$f":"+'New Resources'!Q9-'New Resources_Spec'!Q9","v":249.91688851794436},{"$f":"+'New Resources'!R9-'New Resources_Spec'!R9","v":341.99153165613461},{"$f":"+'New Resources'!S9-'New Resources_Spec'!S9","v":269.64716919041371},{"$f":"+'New Resources'!T9-'New Resources_Spec'!T9","v":328.83801120782164},{"$f":"+'New Resources'!U9-'New Resources_Spec'!U9","v":263.07040896625722},{"$f":"+'New Resources'!V9-'New Resources_Spec'!V9","v":341.99153165613461},{"$f":"+'New Resources'!W9-'New Resources_Spec'!W9","v":269.64716919041371},{"$f":"+'New Resources'!X9-'New Resources_Spec'!X9","v":355.14505210444736},{"$f":"+'New Resources'!Y9-'New Resources_Spec'!Y9","v":256.49364874210096},{"$f":"+'New Resources'!Z9-'New Resources_Spec'!Z9","v":315.68449075950866},{"$f":"+'New Resources'!AA9-'New Resources_Spec'!AA9","v":276.22392941457019},{"$f":"+'New Resources'!AB9-'New Resources_Spec'!AB9","v":85.095417451485901},{"$f":"+'New Resources'!AC9-'New Resources_Spec'!AC9","v":61.457801492739691},{"$f":"+'New Resources'!AD9-'New Resources_Spec'!AD9","v":78.792053195820245},{"$f":"+'New Resources'!AE9-'New Resources_Spec'!AE9","v":63.23062268964577},{"$f":"+'New Resources'!AF9-'New Resources_Spec'!AF9","v":78.792053195820245},{"$f":"+'New Resources'!AG9-'New Resources_Spec'!AG9","v":67.761165748405574},{"$f":"+'New Resources'!AH9-'New Resources_Spec'!AH9","v":81.943735323653073},{"$f":"+'New Resources'!AI9-'New Resources_Spec'!AI9","v":64.609483620572519},{"$f":"+'New Resources'!AJ9-'New Resources_Spec'!AJ9","v":75.640371067987417},{"$f":"+'New Resources'!AK9-'New Resources_Spec'!AK9","v":56.730278300990676},{"$f":"+'New Resources'!AL9-'New Resources_Spec'!AL9","v":81.943735323653073},{"$f":"+'New Resources'!AM9-'New Resources_Spec'!AM9","v":64.412503487583081},{"$f":"+'New Resources'!AN9-'New Resources_Spec'!AN9","v":81.943735323653073},{"$f":"+'New Resources'!AO9-'New Resources_Spec'!AO9","v":59.881960428823277},{"$f":"+'New Resources'!AP9-'New Resources_Spec'!AP9","v":81.943735323653073},{"$f":"+'New Resources'!AQ9-'New Resources_Spec'!AQ9","v":64.609483620572519},{"$f":"+'New Resources'!AR9-'New Resources_Spec'!AR9","v":78.792053195820245},{"$f":"+'New Resources'!AS9-'New Resources_Spec'!AS9","v":63.033642556656105},{"$f":"+'New Resources'!AT9-'New Resources_Spec'!AT9","v":81.943735323653073},{"$f":"+'New Resources'!AU9-'New Resources_Spec'!AU9","v":64.609483620572519},{"$f":"+'New Resources'!AV9-'New Resources_Spec'!AV9","v":81.943735323653073},{"$f":"+'New Resources'!AW9-'New Resources_Spec'!AW9","v":64.609483620572519},{"$f":"+'New Resources'!AX9-'New Resources_Spec'!AX9","v":78.792053195820245},{"$f":"+'New Resources'!AY9-'New Resources_Spec'!AY9","v":63.033642556656105}]
[null,10044,"Canby, City of",{"$f":"+'New Resources'!D10-'New Resources_Spec'!D10","v":0},{"$f":"+'New Resources'!E10-'New Resources_Spec'!E10","v":0},{"$f":"+'New Resources'!F10-'New Resources_Spec'!F10","v":0},{"$f":"+'New Resources'!G10-'New Resources_Spec'!G10","v":0},{"$f":"+'New Resources'!H10-'New Resources_Spec'!H10","v":0},{"$f":"+'New Resources'!I10-'New Resources_Spec'!I10","v":0},{"$f":"+'New Resources'!J10-'New Resources_Spec'!J10","v":0},{"$f":"+'New Resources'!K10-'New Resources_Spec'!K10","v":0},{"$f":"+'New Resources'!L10-'New Resources_Spec'!L10","v":0},{"$f":"+'New Resources'!M10-'New Resources_Spec'!M10","v":0},{"$f":"+'New Resources'!N10-'New Resources_Spec'!N10","v":0},{"$f":"+'New Resources'!O10-'New Resources_Spec'!O10","v":0},{"$f":"+'New Resources'!P10-'New Resources_Spec'!P10","v":0},{"$f":"+'New Resources'!Q10-'New Resources_Spec'!Q10","v":0},{"$f":"+'New Resources'!R10-'New Resources_Spec'!R10","v":0},{"$f":"+'New Resources'!S10-'New Resources_Spec'!S10","v":0},{"$f":"+'New Resources'!T10-'New Resources_Spec'!T10","v":0},{"$f":"+'New Resources'!U10-'New Resources_Spec'!U10","v":0},{"$f":"+'New Resources'!V10-'New Resources_Spec'!V10","v":0},{"$f":"+'New Resources'!W10-'New Resources_Spec'!W10","v":0},{"$f":"+'New Resources'!X10-'New Resources_Spec'!X10","v":0},{"$f":"+'New Resources'!Y10-'New Resources_Spec'!Y10","v":0},{"$f":"+'New Resources'!Z10-'New Resources_Spec'!Z10","v":0},{"$f":"+'New Resources'!AA10-'New Resources_Spec'!AA10","v":0},{"$f":"+'New Resources'!AB10-'New Resources_Spec'!AB10","v":0},{"$f":"+'New Resources'!AC10-'New Resources_Spec'!AC10","v":0},{"$f":"+'New Resources'!AD10-'New Resources_Spec'!AD10","v":0},{"$f":"+'New Resources'!AE10-'New Resources_Spec'!AE10","v":0},{"$f":"+'New Resources'!AF10-'New Resources_Spec'!AF10","v":0},{"$f":"+'New Resources'!AG10-'New Resources_Spec'!AG10","v":0},{"$f":"+'New Resources'!AH10-'New Resources_Spec'!AH10","v":0},{"$f":"+'New Resources'!AI10-'New Resources_Spec'!AI10","v":0},{"$f":"+'New Resources'!AJ10-'New Resources_Spec'!AJ10","v":0},{"$f":"+'New Resources'!AK10-'New Resources_Spec'!AK10","v":0},{"$f":"+'New Resources'!AL10-'New Resources_Spec'!AL10","v":0},{"$f":"+'New Resources'!AM10-'New Resources_Spec'!AM10","v":0},{"$f":"+'New Resources'!AN10-'New Resources_Spec'!AN10","v":0},{"$f":"+'New Resources'!AO10-'New Resources_Spec'!AO10","v":0},{"$f":"+'New Resources'!AP10-'New Resources_Spec'!AP10","v":0},{"$f":"+'New Resources'!AQ10-'New Resources_Spec'!AQ10","v":0},{"$f":"+'New Resources'!AR10-'New Resources_Spec'!AR10","v":0},{"$f":"+'New Resources'!AS10-'New Resources_Spec'!AS10","v":0},{"$f":"+'New Resources'!AT10-'New Resources_Spec'!AT10","v":0},{"$f":"+'New Resources'!AU10-'New Resources_Spec'!AU10","v":0},{"$f":"+'New Resources'!AV10-'New Resources_Spec'!AV10","v":0},{"$f":"+'New Resources'!AW10-'New Resources_Spec'!AW10","v":0},{"$f":"+'New Resources'!AX10-'New Resources_Spec'!AX10","v":0},{"$f":"+'New Resources'!AY10-'New Resources_Spec'!AY10","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+'New Resources'!D11-'New Resources_Spec'!D11","v":1433.2837314892095},{"$f":"+'New Resources'!E11-'New Resources_Spec'!E11","v":1130.0890959818762},{"$f":"+'New Resources'!F11-'New Resources_Spec'!F11","v":1378.1574341242404},{"$f":"+'New Resources'!G11-'New Resources_Spec'!G11","v":1105.9713408847019},{"$f":"+'New Resources'!H11-'New Resources_Spec'!H11","v":1378.1574341242404},{"$f":"+'New Resources'!I11-'New Resources_Spec'!I11","v":1185.2153933468462},{"$f":"+'New Resources'!J11-'New Resources_Spec'!J11","v":1433.2837314892095},{"$f":"+'New Resources'!K11-'New Resources_Spec'!K11","v":1130.0890959818762},{"$f":"+'New Resources'!L11-'New Resources_Spec'!L11","v":1378.1574341242404},{"$f":"+'New Resources'!M11-'New Resources_Spec'!M11","v":1019.8365012519375},{"$f":"+'New Resources'!N11-'New Resources_Spec'!N11","v":1433.2837314892095},{"$f":"+'New Resources'!O11-'New Resources_Spec'!O11","v":1126.6437023965655},{"$f":"+'New Resources'!P11-'New Resources_Spec'!P11","v":1433.2837314892095},{"$f":"+'New Resources'!Q11-'New Resources_Spec'!Q11","v":1047.3996499344221},{"$f":"+'New Resources'!R11-'New Resources_Spec'!R11","v":1433.2837314892095},{"$f":"+'New Resources'!S11-'New Resources_Spec'!S11","v":1130.0890959818762},{"$f":"+'New Resources'!T11-'New Resources_Spec'!T11","v":1378.1574341242404},{"$f":"+'New Resources'!U11-'New Resources_Spec'!U11","v":1102.5259472993912},{"$f":"+'New Resources'!V11-'New Resources_Spec'!V11","v":1433.2837314892095},{"$f":"+'New Resources'!W11-'New Resources_Spec'!W11","v":1130.0890959818762},{"$f":"+'New Resources'!X11-'New Resources_Spec'!X11","v":1488.4100288541786},{"$f":"+'New Resources'!Y11-'New Resources_Spec'!Y11","v":1074.9627986169071},{"$f":"+'New Resources'!Z11-'New Resources_Spec'!Z11","v":1323.0311367592703},{"$f":"+'New Resources'!AA11-'New Resources_Spec'!AA11","v":1157.6522446643612},{"$f":"+'New Resources'!AB11-'New Resources_Spec'!AB11","v":393.28845596417341},{"$f":"+'New Resources'!AC11-'New Resources_Spec'!AC11","v":284.04166264079231},{"$f":"+'New Resources'!AD11-'New Resources_Spec'!AD11","v":364.15597774460548},{"$f":"+'New Resources'!AE11-'New Resources_Spec'!AE11","v":292.23517214004551},{"$f":"+'New Resources'!AF11-'New Resources_Spec'!AF11","v":364.15597774460548},{"$f":"+'New Resources'!AG11-'New Resources_Spec'!AG11","v":313.17414086036115},{"$f":"+'New Resources'!AH11-'New Resources_Spec'!AH11","v":378.72221685439035},{"$f":"+'New Resources'!AI11-'New Resources_Spec'!AI11","v":298.60790175057718},{"$f":"+'New Resources'!AJ11-'New Resources_Spec'!AJ11","v":349.58973863482061},{"$f":"+'New Resources'!AK11-'New Resources_Spec'!AK11","v":262.19230397611591},{"$f":"+'New Resources'!AL11-'New Resources_Spec'!AL11","v":378.72221685439035},{"$f":"+'New Resources'!AM11-'New Resources_Spec'!AM11","v":297.69751180621552},{"$f":"+'New Resources'!AN11-'New Resources_Spec'!AN11","v":378.72221685439035},{"$f":"+'New Resources'!AO11-'New Resources_Spec'!AO11","v":276.75854308590078},{"$f":"+'New Resources'!AP11-'New Resources_Spec'!AP11","v":378.72221685439035},{"$f":"+'New Resources'!AQ11-'New Resources_Spec'!AQ11","v":298.60790175057718},{"$f":"+'New Resources'!AR11-'New Resources_Spec'!AR11","v":364.15597774460548},{"$f":"+'New Resources'!AS11-'New Resources_Spec'!AS11","v":291.32478219568475},{"$f":"+'New Resources'!AT11-'New Resources_Spec'!AT11","v":378.72221685439035},{"$f":"+'New Resources'!AU11-'New Resources_Spec'!AU11","v":298.60790175057718},{"$f":"+'New Resources'!AV11-'New Resources_Spec'!AV11","v":378.72221685439035},{"$f":"+'New Resources'!AW11-'New Resources_Spec'!AW11","v":298.60790175057718},{"$f":"+'New Resources'!AX11-'New Resources_Spec'!AX11","v":364.15597774460548},{"$f":"+'New Resources'!AY11-'New Resources_Spec'!AY11","v":291.32478219568475}]
[null,10047,"Central Lincoln PUD",{"$f":"+'New Resources'!D12-'New Resources_Spec'!D12","v":0},{"$f":"+'New Resources'!E12-'New Resources_Spec'!E12","v":0},{"$f":"+'New Resources'!F12-'New Resources_Spec'!F12","v":0},{"$f":"+'New Resources'!G12-'New Resources_Spec'!G12","v":0},{"$f":"+'New Resources'!H12-'New Resources_Spec'!H12","v":0},{"$f":"+'New Resources'!I12-'New Resources_Spec'!I12","v":0},{"$f":"+'New Resources'!J12-'New Resources_Spec'!J12","v":0},{"$f":"+'New Resources'!K12-'New Resources_Spec'!K12","v":0},{"$f":"+'New Resources'!L12-'New Resources_Spec'!L12","v":0},{"$f":"+'New Resources'!M12-'New Resources_Spec'!M12","v":0},{"$f":"+'New Resources'!N12-'New Resources_Spec'!N12","v":0},{"$f":"+'New Resources'!O12-'New Resources_Spec'!O12","v":0},{"$f":"+'New Resources'!P12-'New Resources_Spec'!P12","v":0},{"$f":"+'New Resources'!Q12-'New Resources_Spec'!Q12","v":0},{"$f":"+'New Resources'!R12-'New Resources_Spec'!R12","v":0},{"$f":"+'New Resources'!S12-'New Resources_Spec'!S12","v":0},{"$f":"+'New Resources'!T12-'New Resources_Spec'!T12","v":0},{"$f":"+'New Resources'!U12-'New Resources_Spec'!U12","v":0},{"$f":"+'New Resources'!V12-'New Resources_Spec'!V12","v":0},{"$f":"+'New Resources'!W12-'New Resources_Spec'!W12","v":0},{"$f":"+'New Resources'!X12-'New Resources_Spec'!X12","v":0},{"$f":"+'New Resources'!Y12-'New Resources_Spec'!Y12","v":0},{"$f":"+'New Resources'!Z12-'New Resources_Spec'!Z12","v":0},{"$f":"+'New Resources'!AA12-'New Resources_Spec'!AA12","v":0},{"$f":"+'New Resources'!AB12-'New Resources_Spec'!AB12","v":0},{"$f":"+'New Resources'!AC12-'New Resources_Spec'!AC12","v":0},{"$f":"+'New Resources'!AD12-'New Resources_Spec'!AD12","v":0},{"$f":"+'New Resources'!AE12-'New Resources_Spec'!AE12","v":0},{"$f":"+'New Resources'!AF12-'New Resources_Spec'!AF12","v":0},{"$f":"+'New Resources'!AG12-'New Resources_Spec'!AG12","v":0},{"$f":"+'New Resources'!AH12-'New Resources_Spec'!AH12","v":0},{"$f":"+'New Resources'!AI12-'New Resources_Spec'!AI12","v":0},{"$f":"+'New Resources'!AJ12-'New Resources_Spec'!AJ12","v":0},{"$f":"+'New Resources'!AK12-'New Resources_Spec'!AK12","v":0},{"$f":"+'New Resources'!AL12-'New Resources_Spec'!AL12","v":0},{"$f":"+'New Resources'!AM12-'New Resources_Spec'!AM12","v":0},{"$f":"+'New Resources'!AN12-'New Resources_Spec'!AN12","v":0},{"$f":"+'New Resources'!AO12-'New Resources_Spec'!AO12","v":0},{"$f":"+'New Resources'!AP12-'New Resources_Spec'!AP12","v":0},{"$f":"+'New Resources'!AQ12-'New Resources_Spec'!AQ12","v":0},{"$f":"+'New Resources'!AR12-'New Resources_Spec'!AR12","v":0},{"$f":"+'New Resources'!AS12-'New Resources_Spec'!AS12","v":0},{"$f":"+'New Resources'!AT12-'New Resources_Spec'!AT12","v":0},{"$f":"+'New Resources'!AU12-'New Resources_Spec'!AU12","v":0},{"$f":"+'New Resources'!AV12-'New Resources_Spec'!AV12","v":0},{"$f":"+'New Resources'!AW12-'New Resources_Spec'!AW12","v":0},{"$f":"+'New Resources'!AX12-'New Resources_Spec'!AX12","v":0},{"$f":"+'New Resources'!AY12-'New Resources_Spec'!AY12","v":0}]
[null,10055,"Albion, City of",{"$f":"+'New Resources'!D13-'New Resources_Spec'!D13","v":0},{"$f":"+'New Resources'!E13-'New Resources_Spec'!E13","v":0},{"$f":"+'New Resources'!F13-'New Resources_Spec'!F13","v":0},{"$f":"+'New Resources'!G13-'New Resources_Spec'!G13","v":0},{"$f":"+'New Resources'!H13-'New Resources_Spec'!H13","v":0},{"$f":"+'New Resources'!I13-'New Resources_Spec'!I13","v":0},{"$f":"+'New Resources'!J13-'New Resources_Spec'!J13","v":0},{"$f":"+'New Resources'!K13-'New Resources_Spec'!K13","v":0},{"$f":"+'New Resources'!L13-'New Resources_Spec'!L13","v":0},{"$f":"+'New Resources'!M13-'New Resources_Spec'!M13","v":0},{"$f":"+'New Resources'!N13-'New Resources_Spec'!N13","v":0},{"$f":"+'New Resources'!O13-'New Resources_Spec'!O13","v":0},{"$f":"+'New Resources'!P13-'New Resources_Spec'!P13","v":0},{"$f":"+'New Resources'!Q13-'New Resources_Spec'!Q13","v":0},{"$f":"+'New Resources'!R13-'New Resources_Spec'!R13","v":0},{"$f":"+'New Resources'!S13-'New Resources_Spec'!S13","v":0},{"$f":"+'New Resources'!T13-'New Resources_Spec'!T13","v":0},{"$f":"+'New Resources'!U13-'New Resources_Spec'!U13","v":0},{"$f":"+'New Resources'!V13-'New Resources_Spec'!V13","v":0},{"$f":"+'New Resources'!W13-'New Resources_Spec'!W13","v":0},{"$f":"+'New Resources'!X13-'New Resources_Spec'!X13","v":0},{"$f":"+'New Resources'!Y13-'New Resources_Spec'!Y13","v":0},{"$f":"+'New Resources'!Z13-'New Resources_Spec'!Z13","v":0},{"$f":"+'New Resources'!AA13-'New Resources_Spec'!AA13","v":0},{"$f":"+'New Resources'!AB13-'New Resources_Spec'!AB13","v":0},{"$f":"+'New Resources'!AC13-'New Resources_Spec'!AC13","v":0},{"$f":"+'New Resources'!AD13-'New Resources_Spec'!AD13","v":0},{"$f":"+'New Resources'!AE13-'New Resources_Spec'!AE13","v":0},{"$f":"+'New Resources'!AF13-'New Resources_Spec'!AF13","v":0},{"$f":"+'New Resources'!AG13-'New Resources_Spec'!AG13","v":0},{"$f":"+'New Resources'!AH13-'New Resources_Spec'!AH13","v":0},{"$f":"+'New Resources'!AI13-'New Resources_Spec'!AI13","v":0},{"$f":"+'New Resources'!AJ13-'New Resources_Spec'!AJ13","v":0},{"$f":"+'New Resources'!AK13-'New Resources_Spec'!AK13","v":0},{"$f":"+'New Resources'!AL13-'New Resources_Spec'!AL13","v":0},{"$f":"+'New Resources'!AM13-'New Resources_Spec'!AM13","v":0},{"$f":"+'New Resources'!AN13-'New Resources_Spec'!AN13","v":0},{"$f":"+'New Resources'!AO13-'New Resources_Spec'!AO13","v":0},{"$f":"+'New Resources'!AP13-'New Resources_Spec'!AP13","v":0},{"$f":"+'New Resources'!AQ13-'New Resources_Spec'!AQ13","v":0},{"$f":"+'New Resources'!AR13-'New Resources_Spec'!AR13","v":0},{"$f":"+'New Resources'!AS13-'New Resources_Spec'!AS13","v":0},{"$f":"+'New Resources'!AT13-'New Resources_Spec'!AT13","v":0},{"$f":"+'New Resources'!AU13-'New Resources_Spec'!AU13","v":0},{"$f":"+'New Resources'!AV13-'New Resources_Spec'!AV13","v":0},{"$f":"+'New Resources'!AW13-'New Resources_Spec'!AW13","v":0},{"$f":"+'New Resources'!AX13-'New Resources_Spec'!AX13","v":0},{"$f":"+'New Resources'!AY13-'New Resources_Spec'!AY13","v":0}]
[null,10057,"Ashland, City of",{"$f":"+'New Resources'!D14-'New Resources_Spec'!D14","v":0},{"$f":"+'New Resources'!E14-'New Resources_Spec'!E14","v":0},{"$f":"+'New Resources'!F14-'New Resources_Spec'!F14","v":0},{"$f":"+'New Resources'!G14-'New Resources_Spec'!G14","v":0},{"$f":"+'New Resources'!H14-'New Resources_Spec'!H14","v":0},{"$f":"+'New Resources'!I14-'New Resources_Spec'!I14","v":0},{"$f":"+'New Resources'!J14-'New Resources_Spec'!J14","v":0},{"$f":"+'New Resources'!K14-'New Resources_Spec'!K14","v":0},{"$f":"+'New Resources'!L14-'New Resources_Spec'!L14","v":0},{"$f":"+'New Resources'!M14-'New Resources_Spec'!M14","v":0},{"$f":"+'New Resources'!N14-'New Resources_Spec'!N14","v":0},{"$f":"+'New Resources'!O14-'New Resources_Spec'!O14","v":0},{"$f":"+'New Resources'!P14-'New Resources_Spec'!P14","v":0},{"$f":"+'New Resources'!Q14-'New Resources_Spec'!Q14","v":0},{"$f":"+'New Resources'!R14-'New Resources_Spec'!R14","v":0},{"$f":"+'New Resources'!S14-'New Resources_Spec'!S14","v":0},{"$f":"+'New Resources'!T14-'New Resources_Spec'!T14","v":0},{"$f":"+'New Resources'!U14-'New Resources_Spec'!U14","v":0},{"$f":"+'New Resources'!V14-'New Resources_Spec'!V14","v":0},{"$f":"+'New Resources'!W14-'New Resources_Spec'!W14","v":0},{"$f":"+'New Resources'!X14-'New Resources_Spec'!X14","v":0},{"$f":"+'New Resources'!Y14-'New Resources_Spec'!Y14","v":0},{"$f":"+'New Resources'!Z14-'New Resources_Spec'!Z14","v":0},{"$f":"+'New Resources'!AA14-'New Resources_Spec'!AA14","v":0},{"$f":"+'New Resources'!AB14-'New Resources_Spec'!AB14","v":0},{"$f":"+'New Resources'!AC14-'New Resources_Spec'!AC14","v":0},{"$f":"+'New Resources'!AD14-'New Resources_Spec'!AD14","v":0},{"$f":"+'New Resources'!AE14-'New Resources_Spec'!AE14","v":0},{"$f":"+'New Resources'!AF14-'New Resources_Spec'!AF14","v":0},{"$f":"+'New Resources'!AG14-'New Resources_Spec'!AG14","v":0},{"$f":"+'New Resources'!AH14-'New Resources_Spec'!AH14","v":0},{"$f":"+'New Resources'!AI14-'New Resources_Spec'!AI14","v":0},{"$f":"+'New Resources'!AJ14-'New Resources_Spec'!AJ14","v":0},{"$f":"+'New Resources'!AK14-'New Resources_Spec'!AK14","v":0},{"$f":"+'New Resources'!AL14-'New Resources_Spec'!AL14","v":0},{"$f":"+'New Resources'!AM14-'New Resources_Spec'!AM14","v":0},{"$f":"+'New Resources'!AN14-'New Resources_Spec'!AN14","v":0},{"$f":"+'New Resources'!AO14-'New Resources_Spec'!AO14","v":0},{"$f":"+'New Resources'!AP14-'New Resources_Spec'!AP14","v":0},{"$f":"+'New Resources'!AQ14-'New Resources_Spec'!AQ14","v":0},{"$f":"+'New Resources'!AR14-'New Resources_Spec'!AR14","v":0},{"$f":"+'New Resources'!AS14-'New Resources_Spec'!AS14","v":0},{"$f":"+'New Resources'!AT14-'New Resources_Spec'!AT14","v":0},{"$f":"+'New Resources'!AU14-'New Resources_Spec'!AU14","v":0},{"$f":"+'New Resources'!AV14-'New Resources_Spec'!AV14","v":0},{"$f":"+'New Resources'!AW14-'New Resources_Spec'!AW14","v":0},{"$f":"+'New Resources'!AX14-'New Resources_Spec'!AX14","v":0},{"$f":"+'New Resources'!AY14-'New Resources_Spec'!AY14","v":0}]
[null,10059,"Bandon, City of",{"$f":"+'New Resources'!D15-'New Resources_Spec'!D15","v":0},{"$f":"+'New Resources'!E15-'New Resources_Spec'!E15","v":0},{"$f":"+'New Resources'!F15-'New Resources_Spec'!F15","v":0},{"$f":"+'New Resources'!G15-'New Resources_Spec'!G15","v":0},{"$f":"+'New Resources'!H15-'New Resources_Spec'!H15","v":0},{"$f":"+'New Resources'!I15-'New Resources_Spec'!I15","v":0},{"$f":"+'New Resources'!J15-'New Resources_Spec'!J15","v":0},{"$f":"+'New Resources'!K15-'New Resources_Spec'!K15","v":0},{"$f":"+'New Resources'!L15-'New Resources_Spec'!L15","v":0},{"$f":"+'New Resources'!M15-'New Resources_Spec'!M15","v":0},{"$f":"+'New Resources'!N15-'New Resources_Spec'!N15","v":0},{"$f":"+'New Resources'!O15-'New Resources_Spec'!O15","v":0},{"$f":"+'New Resources'!P15-'New Resources_Spec'!P15","v":0},{"$f":"+'New Resources'!Q15-'New Resources_Spec'!Q15","v":0},{"$f":"+'New Resources'!R15-'New Resources_Spec'!R15","v":0},{"$f":"+'New Resources'!S15-'New Resources_Spec'!S15","v":0},{"$f":"+'New Resources'!T15-'New Resources_Spec'!T15","v":0},{"$f":"+'New Resources'!U15-'New Resources_Spec'!U15","v":0},{"$f":"+'New Resources'!V15-'New Resources_Spec'!V15","v":0},{"$f":"+'New Resources'!W15-'New Resources_Spec'!W15","v":0},{"$f":"+'New Resources'!X15-'New Resources_Spec'!X15","v":0},{"$f":"+'New Resources'!Y15-'New Resources_Spec'!Y15","v":0},{"$f":"+'New Resources'!Z15-'New Resources_Spec'!Z15","v":0},{"$f":"+'New Resources'!AA15-'New Resources_Spec'!AA15","v":0},{"$f":"+'New Resources'!AB15-'New Resources_Spec'!AB15","v":0},{"$f":"+'New Resources'!AC15-'New Resources_Spec'!AC15","v":0},{"$f":"+'New Resources'!AD15-'New Resources_Spec'!AD15","v":0},{"$f":"+'New Resources'!AE15-'New Resources_Spec'!AE15","v":0},{"$f":"+'New Resources'!AF15-'New Resources_Spec'!AF15","v":0},{"$f":"+'New Resources'!AG15-'New Resources_Spec'!AG15","v":0},{"$f":"+'New Resources'!AH15-'New Resources_Spec'!AH15","v":0},{"$f":"+'New Resources'!AI15-'New Resources_Spec'!AI15","v":0},{"$f":"+'New Resources'!AJ15-'New Resources_Spec'!AJ15","v":0},{"$f":"+'New Resources'!AK15-'New Resources_Spec'!AK15","v":0},{"$f":"+'New Resources'!AL15-'New Resources_Spec'!AL15","v":0},{"$f":"+'New Resources'!AM15-'New Resources_Spec'!AM15","v":0},{"$f":"+'New Resources'!AN15-'New Resources_Spec'!AN15","v":0},{"$f":"+'New Resources'!AO15-'New Resources_Spec'!AO15","v":0},{"$f":"+'New Resources'!AP15-'New Resources_Spec'!AP15","v":0},{"$f":"+'New Resources'!AQ15-'New Resources_Spec'!AQ15","v":0},{"$f":"+'New Resources'!AR15-'New Resources_Spec'!AR15","v":0},{"$f":"+'New Resources'!AS15-'New Resources_Spec'!AS15","v":0},{"$f":"+'New Resources'!AT15-'New Resources_Spec'!AT15","v":0},{"$f":"+'New Resources'!AU15-'New Resources_Spec'!AU15","v":0},{"$f":"+'New Resources'!AV15-'New Resources_Spec'!AV15","v":0},{"$f":"+'New Resources'!AW15-'New Resources_Spec'!AW15","v":0},{"$f":"+'New Resources'!AX15-'New Resources_Spec'!AX15","v":0},{"$f":"+'New Resources'!AY15-'New Resources_Spec'!AY15","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+'New Resources'!D17-'New Resources_Spec'!D17","v":0},{"$f":"+'New Resources'!E17-'New Resources_Spec'!E17","v":0},{"$f":"+'New Resources'!F17-'New Resources_Spec'!F17","v":0},{"$f":"+'New Resources'!G17-'New Resources_Spec'!G17","v":0},{"$f":"+'New Resources'!H17-'New Resources_Spec'!H17","v":0},{"$f":"+'New Resources'!I17-'New Resources_Spec'!I17","v":0},{"$f":"+'New Resources'!J17-'New Resources_Spec'!J17","v":0},{"$f":"+'New Resources'!K17-'New Resources_Spec'!K17","v":0},{"$f":"+'New Resources'!L17-'New Resources_Spec'!L17","v":0},{"$f":"+'New Resources'!M17-'New Resources_Spec'!M17","v":0},{"$f":"+'New Resources'!N17-'New Resources_Spec'!N17","v":0},{"$f":"+'New Resources'!O17-'New Resources_Spec'!O17","v":0},{"$f":"+'New Resources'!P17-'New Resources_Spec'!P17","v":0},{"$f":"+'New Resources'!Q17-'New Resources_Spec'!Q17","v":0},{"$f":"+'New Resources'!R17-'New Resources_Spec'!R17","v":0},{"$f":"+'New Resources'!S17-'New Resources_Spec'!S17","v":0},{"$f":"+'New Resources'!T17-'New Resources_Spec'!T17","v":0},{"$f":"+'New Resources'!U17-'New Resources_Spec'!U17","v":0},{"$f":"+'New Resources'!V17-'New Resources_Spec'!V17","v":0},{"$f":"+'New Resources'!W17-'New Resources_Spec'!W17","v":0},{"$f":"+'New Resources'!X17-'New Resources_Spec'!X17","v":0},{"$f":"+'New Resources'!Y17-'New Resources_Spec'!Y17","v":0},{"$f":"+'New Resources'!Z17-'New Resources_Spec'!Z17","v":0},{"$f":"+'New Resources'!AA17-'New Resources_Spec'!AA17","v":0},{"$f":"+'New Resources'!AB17-'New Resources_Spec'!AB17","v":0},{"$f":"+'New Resources'!AC17-'New Resources_Spec'!AC17","v":0},{"$f":"+'New Resources'!AD17-'New Resources_Spec'!AD17","v":0},{"$f":"+'New Resources'!AE17-'New Resources_Spec'!AE17","v":0},{"$f":"+'New Resources'!AF17-'New Resources_Spec'!AF17","v":0},{"$f":"+'New Resources'!AG17-'New Resources_Spec'!AG17","v":0},{"$f":"+'New Resources'!AH17-'New Resources_Spec'!AH17","v":0},{"$f":"+'New Resources'!AI17-'New Resources_Spec'!AI17","v":0},{"$f":"+'New Resources'!AJ17-'New Resources_Spec'!AJ17","v":0},{"$f":"+'New Resources'!AK17-'New Resources_Spec'!AK17","v":0},{"$f":"+'New Resources'!AL17-'New Resources_Spec'!AL17","v":0},{"$f":"+'New Resources'!AM17-'New Resources_Spec'!AM17","v":0},{"$f":"+'New Resources'!AN17-'New Resources_Spec'!AN17","v":0},{"$f":"+'New Resources'!AO17-'New Resources_Spec'!AO17","v":0},{"$f":"+'New Resources'!AP17-'New Resources_Spec'!AP17","v":0},{"$f":"+'New Resources'!AQ17-'New Resources_Spec'!AQ17","v":0},{"$f":"+'New Resources'!AR17-'New Resources_Spec'!AR17","v":0},{"$f":"+'New Resources'!AS17-'New Resources_Spec'!AS17","v":0},{"$f":"+'New Resources'!AT17-'New Resources_Spec'!AT17","v":0},{"$f":"+'New Resources'!AU17-'New Resources_Spec'!AU17","v":0},{"$f":"+'New Resources'!AV17-'New Resources_Spec'!AV17","v":0},{"$f":"+'New Resources'!AW17-'New Resources_Spec'!AW17","v":0},{"$f":"+'New Resources'!AX17-'New Resources_Spec'!AX17","v":0},{"$f":"+'New Resources'!AY17-'New Resources_Spec'!AY17","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+'New Resources'!D26-'New Resources_Spec'!D26","v":0},{"$f":"+'New Resources'!E26-'New Resources_Spec'!E26","v":0},{"$f":"+'New Resources'!F26-'New Resources_Spec'!F26","v":0},{"$f":"+'New Resources'!G26-'New Resources_Spec'!G26","v":0},{"$f":"+'New Resources'!H26-'New Resources_Spec'!H26","v":0},{"$f":"+'New Resources'!I26-'New Resources_Spec'!I26","v":0},{"$f":"+'New Resources'!J26-'New Resources_Spec'!J26","v":0},{"$f":"+'New Resources'!K26-'New Resources_Spec'!K26","v":0},{"$f":"+'New Resources'!L26-'New Resources_Spec'!L26","v":0},{"$f":"+'New Resources'!M26-'New Resources_Spec'!M26","v":0},{"$f":"+'New Resources'!N26-'New Resources_Spec'!N26","v":0},{"$f":"+'New Resources'!O26-'New Resources_Spec'!O26","v":0},{"$f":"+'New Resources'!P26-'New Resources_Spec'!P26","v":0},{"$f":"+'New Resources'!Q26-'New Resources_Spec'!Q26","v":0},{"$f":"+'New Resources'!R26-'New Resources_Spec'!R26","v":0},{"$f":"+'New Resources'!S26-'New Resources_Spec'!S26","v":0},{"$f":"+'New Resources'!T26-'New Resources_Spec'!T26","v":0},{"$f":"+'New Resources'!U26-'New Resources_Spec'!U26","v":0},{"$f":"+'New Resources'!V26-'New Resources_Spec'!V26","v":0},{"$f":"+'New Resources'!W26-'New Resources_Spec'!W26","v":0},{"$f":"+'New Resources'!X26-'New Resources_Spec'!X26","v":0},{"$f":"+'New Resources'!Y26-'New Resources_Spec'!Y26","v":0},{"$f":"+'New Resources'!Z26-'New Resources_Spec'!Z26","v":0},{"$f":"+'New Resources'!AA26-'New Resources_Spec'!AA26","v":0},{"$f":"+'New Resources'!AB26-'New Resources_Spec'!AB26","v":0},{"$f":"+'New Resources'!AC26-'New Resources_Spec'!AC26","v":0},{"$f":"+'New Resources'!AD26-'New Resources_Spec'!AD26","v":0},{"$f":"+'New Resources'!AE26-'New Resources_Spec'!AE26","v":0},{"$f":"+'New Resources'!AF26-'New Resources_Spec'!AF26","v":0},{"$f":"+'New Resources'!AG26-'New Resources_Spec'!AG26","v":0},{"$f":"+'New Resources'!AH26-'New Resources_Spec'!AH26","v":0},{"$f":"+'New Resources'!AI26-'New Resources_Spec'!AI26","v":0},{"$f":"+'New Resources'!AJ26-'New Resources_Spec'!AJ26","v":0},{"$f":"+'New Resources'!AK26-'New Resources_Spec'!AK26","v":0},{"$f":"+'New Resources'!AL26-'New Resources_Spec'!AL26","v":0},{"$f":"+'New Resources'!AM26-'New Resources_Spec'!AM26","v":0},{"$f":"+'New Resources'!AN26-'New Resources_Spec'!AN26","v":0},{"$f":"+'New Resources'!AO26-'New Resources_Spec'!AO26","v":0},{"$f":"+'New Resources'!AP26-'New Resources_Spec'!AP26","v":0},{"$f":"+'New Resources'!AQ26-'New Resources_Spec'!AQ26","v":0},{"$f":"+'New Resources'!AR26-'New Resources_Spec'!AR26","v":0},{"$f":"+'New Resources'!AS26-'New Resources_Spec'!AS26","v":0},{"$f":"+'New Resources'!AT26-'New Resources_Spec'!AT26","v":0},{"$f":"+'New Resources'!AU26-'New Resources_Spec'!AU26","v":0},{"$f":"+'New Resources'!AV26-'New Resources_Spec'!AV26","v":0},{"$f":"+'New Resources'!AW26-'New Resources_Spec'!AW26","v":0},{"$f":"+'New Resources'!AX26-'New Resources_Spec'!AX26","v":0},{"$f":"+'New Resources'!AY26-'New Resources_Spec'!AY26","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+'New Resources'!D35-'New Resources_Spec'!D35","v":0},{"$f":"+'New Resources'!E35-'New Resources_Spec'!E35","v":0},{"$f":"+'New Resources'!F35-'New Resources_Spec'!F35","v":0},{"$f":"+'New Resources'!G35-'New Resources_Spec'!G35","v":0},{"$f":"+'New Resources'!H35-'New Resources_Spec'!H35","v":0},{"$f":"+'New Resources'!I35-'New Resources_Spec'!I35","v":0},{"$f":"+'New Resources'!J35-'New Resources_Spec'!J35","v":0},{"$f":"+'New Resources'!K35-'New Resources_Spec'!K35","v":0},{"$f":"+'New Resources'!L35-'New Resources_Spec'!L35","v":0},{"$f":"+'New Resources'!M35-'New Resources_Spec'!M35","v":0},{"$f":"+'New Resources'!N35-'New Resources_Spec'!N35","v":0},{"$f":"+'New Resources'!O35-'New Resources_Spec'!O35","v":0},{"$f":"+'New Resources'!P35-'New Resources_Spec'!P35","v":0},{"$f":"+'New Resources'!Q35-'New Resources_Spec'!Q35","v":0},{"$f":"+'New Resources'!R35-'New Resources_Spec'!R35","v":0},{"$f":"+'New Resources'!S35-'New Resources_Spec'!S35","v":0},{"$f":"+'New Resources'!T35-'New Resources_Spec'!T35","v":0},{"$f":"+'New Resources'!U35-'New Resources_Spec'!U35","v":0},{"$f":"+'New Resources'!V35-'New Resources_Spec'!V35","v":0},{"$f":"+'New Resources'!W35-'New Resources_Spec'!W35","v":0},{"$f":"+'New Resources'!X35-'New Resources_Spec'!X35","v":0},{"$f":"+'New Resources'!Y35-'New Resources_Spec'!Y35","v":0},{"$f":"+'New Resources'!Z35-'New Resources_Spec'!Z35","v":0},{"$f":"+'New Resources'!AA35-'New Resources_Spec'!AA35","v":0},{"$f":"+'New Resources'!AB35-'New Resources_Spec'!AB35","v":0},{"$f":"+'New Resources'!AC35-'New Resources_Spec'!AC35","v":0},{"$f":"+'New Resources'!AD35-'New Resources_Spec'!AD35","v":0},{"$f":"+'New Resources'!AE35-'New Resources_Spec'!AE35","v":0},{"$f":"+'New Resources'!AF35-'New Resources_Spec'!AF35","v":0},{"$f":"+'New Resources'!AG35-'New Resources_Spec'!AG35","v":0},{"$f":"+'New Resources'!AH35-'New Resources_Spec'!AH35","v":0},{"$f":"+'New Resources'!AI35-'New Resources_Spec'!AI35","v":0},{"$f":"+'New Resources'!AJ35-'New Resources_Spec'!AJ35","v":0},{"$f":"+'New Resources'!AK35-'New Resources_Spec'!AK35","v":0},{"$f":"+'New Resources'!AL35-'New Resources_Spec'!AL35","v":0},{"$f":"+'New Resources'!AM35-'New Resources_Spec'!AM35","v":0},{"$f":"+'New Resources'!AN35-'New Resources_Spec'!AN35","v":0},{"$f":"+'New Resources'!AO35-'New Resources_Spec'!AO35","v":0},{"$f":"+'New Resources'!AP35-'New Resources_Spec'!AP35","v":0},{"$f":"+'New Resources'!AQ35-'New Resources_Spec'!AQ35","v":0},{"$f":"+'New Resources'!AR35-'New Resources_Spec'!AR35","v":0},{"$f":"+'New Resources'!AS35-'New Resources_Spec'!AS35","v":0},{"$f":"+'New Resources'!AT35-'New Resources_Spec'!AT35","v":0},{"$f":"+'New Resources'!AU35-'New Resources_Spec'!AU35","v":0},{"$f":"+'New Resources'!AV35-'New Resources_Spec'!AV35","v":0},{"$f":"+'New Resources'!AW35-'New Resources_Spec'!AW35","v":0},{"$f":"+'New Resources'!AX35-'New Resources_Spec'!AX35","v":0},{"$f":"+'New Resources'!AY35-'New Resources_Spec'!AY35","v":0}]
[null,10106,"Clearwater Power",{"$f":"+'New Resources'!D44-'New Resources_Spec'!D44","v":21.127214975557408},{"$f":"+'New Resources'!E44-'New Resources_Spec'!E44","v":16.657996423035655},{"$f":"+'New Resources'!F44-'New Resources_Spec'!F44","v":20.314629784189819},{"$f":"+'New Resources'!G44-'New Resources_Spec'!G44","v":16.302490401812335},{"$f":"+'New Resources'!H44-'New Resources_Spec'!H44","v":20.314629784189819},{"$f":"+'New Resources'!I44-'New Resources_Spec'!I44","v":17.470581614403244},{"$f":"+'New Resources'!J44-'New Resources_Spec'!J44","v":21.127214975557408},{"$f":"+'New Resources'!K44-'New Resources_Spec'!K44","v":16.657996423035655},{"$f":"+'New Resources'!L44-'New Resources_Spec'!L44","v":20.314629784189819},{"$f":"+'New Resources'!M44-'New Resources_Spec'!M44","v":15.032826040300463},{"$f":"+'New Resources'!N44-'New Resources_Spec'!N44","v":21.127214975557408},{"$f":"+'New Resources'!O44-'New Resources_Spec'!O44","v":16.607209848575181},{"$f":"+'New Resources'!P44-'New Resources_Spec'!P44","v":21.127214975557408},{"$f":"+'New Resources'!Q44-'New Resources_Spec'!Q44","v":15.439118635984265},{"$f":"+'New Resources'!R44-'New Resources_Spec'!R44","v":21.127214975557408},{"$f":"+'New Resources'!S44-'New Resources_Spec'!S44","v":16.657996423035655},{"$f":"+'New Resources'!T44-'New Resources_Spec'!T44","v":20.314629784189819},{"$f":"+'New Resources'!U44-'New Resources_Spec'!U44","v":16.251703827351861},{"$f":"+'New Resources'!V44-'New Resources_Spec'!V44","v":21.127214975557408},{"$f":"+'New Resources'!W44-'New Resources_Spec'!W44","v":16.657996423035655},{"$f":"+'New Resources'!X44-'New Resources_Spec'!X44","v":21.939800166925011},{"$f":"+'New Resources'!Y44-'New Resources_Spec'!Y44","v":15.845411231668059},{"$f":"+'New Resources'!Z44-'New Resources_Spec'!Z44","v":19.50204459282223},{"$f":"+'New Resources'!AA44-'New Resources_Spec'!AA44","v":17.06428901871945},{"$f":"+'New Resources'!AB44-'New Resources_Spec'!AB44","v":7.4652460849504791},{"$f":"+'New Resources'!AC44-'New Resources_Spec'!AC44","v":5.391566616908662},{"$f":"+'New Resources'!AD44-'New Resources_Spec'!AD44","v":6.9122648934726669},{"$f":"+'New Resources'!AE44-'New Resources_Spec'!AE44","v":5.54709257701181},{"$f":"+'New Resources'!AF44-'New Resources_Spec'!AF44","v":6.9122648934726669},{"$f":"+'New Resources'!AG44-'New Resources_Spec'!AG44","v":5.9445478083864884},{"$f":"+'New Resources'!AH44-'New Resources_Spec'!AH44","v":7.1887554892115588},{"$f":"+'New Resources'!AI44-'New Resources_Spec'!AI44","v":5.6680572126475823},{"$f":"+'New Resources'!AJ44-'New Resources_Spec'!AJ44","v":6.6357742977337466},{"$f":"+'New Resources'!AK44-'New Resources_Spec'!AK44","v":4.9768307233003242},{"$f":"+'New Resources'!AL44-'New Resources_Spec'!AL44","v":7.1887554892115588},{"$f":"+'New Resources'!AM44-'New Resources_Spec'!AM44","v":5.6507765504139087},{"$f":"+'New Resources'!AN44-'New Resources_Spec'!AN44","v":7.1887554892115588},{"$f":"+'New Resources'!AO44-'New Resources_Spec'!AO44","v":5.2533213190392161},{"$f":"+'New Resources'!AP44-'New Resources_Spec'!AP44","v":7.1887554892115588},{"$f":"+'New Resources'!AQ44-'New Resources_Spec'!AQ44","v":5.6680572126475823},{"$f":"+'New Resources'!AR44-'New Resources_Spec'!AR44","v":6.9122648934726669},{"$f":"+'New Resources'!AS44-'New Resources_Spec'!AS44","v":5.5298119147781364},{"$f":"+'New Resources'!AT44-'New Resources_Spec'!AT44","v":7.1887554892115588},{"$f":"+'New Resources'!AU44-'New Resources_Spec'!AU44","v":5.6680572126475823},{"$f":"+'New Resources'!AV44-'New Resources_Spec'!AV44","v":7.1887554892115588},{"$f":"+'New Resources'!AW44-'New Resources_Spec'!AW44","v":5.6680572126475823},{"$f":"+'New Resources'!AX44-'New Resources_Spec'!AX44","v":6.9122648934726669},{"$f":"+'New Resources'!AY44-'New Resources_Spec'!AY44","v":5.5298119147781364}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+'New Resources'!D53-'New Resources_Spec'!D53","v":0},{"$f":"+'New Resources'!E53-'New Resources_Spec'!E53","v":0},{"$f":"+'New Resources'!F53-'New Resources_Spec'!F53","v":0},{"$f":"+'New Resources'!G53-'New Resources_Spec'!G53","v":0},{"$f":"+'New Resources'!H53-'New Resources_Spec'!H53","v":0},{"$f":"+'New Resources'!I53-'New Resources_Spec'!I53","v":0},{"$f":"+'New Resources'!J53-'New Resources_Spec'!J53","v":0},{"$f":"+'New Resources'!K53-'New Resources_Spec'!K53","v":0},{"$f":"+'New Resources'!L53-'New Resources_Spec'!L53","v":0},{"$f":"+'New Resources'!M53-'New Resources_Spec'!M53","v":0},{"$f":"+'New Resources'!N53-'New Resources_Spec'!N53","v":0},{"$f":"+'New Resources'!O53-'New Resources_Spec'!O53","v":0},{"$f":"+'New Resources'!P53-'New Resources_Spec'!P53","v":0},{"$f":"+'New Resources'!Q53-'New Resources_Spec'!Q53","v":0},{"$f":"+'New Resources'!R53-'New Resources_Spec'!R53","v":0},{"$f":"+'New Resources'!S53-'New Resources_Spec'!S53","v":0},{"$f":"+'New Resources'!T53-'New Resources_Spec'!T53","v":0},{"$f":"+'New Resources'!U53-'New Resources_Spec'!U53","v":0},{"$f":"+'New Resources'!V53-'New Resources_Spec'!V53","v":0},{"$f":"+'New Resources'!W53-'New Resources_Spec'!W53","v":0},{"$f":"+'New Resources'!X53-'New Resources_Spec'!X53","v":0},{"$f":"+'New Resources'!Y53-'New Resources_Spec'!Y53","v":0},{"$f":"+'New Resources'!Z53-'New Resources_Spec'!Z53","v":0},{"$f":"+'New Resources'!AA53-'New Resources_Spec'!AA53","v":0},{"$f":"+'New Resources'!AB53-'New Resources_Spec'!AB53","v":0},{"$f":"+'New Resources'!AC53-'New Resources_Spec'!AC53","v":0},{"$f":"+'New Resources'!AD53-'New Resources_Spec'!AD53","v":0},{"$f":"+'New Resources'!AE53-'New Resources_Spec'!AE53","v":0},{"$f":"+'New Resources'!AF53-'New Resources_Spec'!AF53","v":0},{"$f":"+'New Resources'!AG53-'New Resources_Spec'!AG53","v":0},{"$f":"+'New Resources'!AH53-'New Resources_Spec'!AH53","v":0},{"$f":"+'New Resources'!AI53-'New Resources_Spec'!AI53","v":0},{"$f":"+'New Resources'!AJ53-'New Resources_Spec'!AJ53","v":0},{"$f":"+'New Resources'!AK53-'New Resources_Spec'!AK53","v":0},{"$f":"+'New Resources'!AL53-'New Resources_Spec'!AL53","v":0},{"$f":"+'New Resources'!AM53-'New Resources_Spec'!AM53","v":0},{"$f":"+'New Resources'!AN53-'New Resources_Spec'!AN53","v":0},{"$f":"+'New Resources'!AO53-'New Resources_Spec'!AO53","v":0},{"$f":"+'New Resources'!AP53-'New Resources_Spec'!AP53","v":0},{"$f":"+'New Resources'!AQ53-'New Resources_Spec'!AQ53","v":0},{"$f":"+'New Resources'!AR53-'New Resources_Spec'!AR53","v":0},{"$f":"+'New Resources'!AS53-'New Resources_Spec'!AS53","v":0},{"$f":"+'New Resources'!AT53-'New Resources_Spec'!AT53","v":0},{"$f":"+'New Resources'!AU53-'New Resources_Spec'!AU53","v":0},{"$f":"+'New Resources'!AV53-'New Resources_Spec'!AV53","v":0},{"$f":"+'New Resources'!AW53-'New Resources_Spec'!AW53","v":0},{"$f":"+'New Resources'!AX53-'New Resources_Spec'!AX53","v":0},{"$f":"+'New Resources'!AY53-'New Resources_Spec'!AY53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+'New Resources'!D62-'New Resources_Spec'!D62","v":0},{"$f":"+'New Resources'!E62-'New Resources_Spec'!E62","v":0},{"$f":"+'New Resources'!F62-'New Resources_Spec'!F62","v":0},{"$f":"+'New Resources'!G62-'New Resources_Spec'!G62","v":0},{"$f":"+'New Resources'!H62-'New Resources_Spec'!H62","v":0},{"$f":"+'New Resources'!I62-'New Resources_Spec'!I62","v":0},{"$f":"+'New Resources'!J62-'New Resources_Spec'!J62","v":0},{"$f":"+'New Resources'!K62-'New Resources_Spec'!K62","v":0},{"$f":"+'New Resources'!L62-'New Resources_Spec'!L62","v":0},{"$f":"+'New Resources'!M62-'New Resources_Spec'!M62","v":0},{"$f":"+'New Resources'!N62-'New Resources_Spec'!N62","v":0},{"$f":"+'New Resources'!O62-'New Resources_Spec'!O62","v":0},{"$f":"+'New Resources'!P62-'New Resources_Spec'!P62","v":0},{"$f":"+'New Resources'!Q62-'New Resources_Spec'!Q62","v":0},{"$f":"+'New Resources'!R62-'New Resources_Spec'!R62","v":0},{"$f":"+'New Resources'!S62-'New Resources_Spec'!S62","v":0},{"$f":"+'New Resources'!T62-'New Resources_Spec'!T62","v":0},{"$f":"+'New Resources'!U62-'New Resources_Spec'!U62","v":0},{"$f":"+'New Resources'!V62-'New Resources_Spec'!V62","v":0},{"$f":"+'New Resources'!W62-'New Resources_Spec'!W62","v":0},{"$f":"+'New Resources'!X62-'New Resources_Spec'!X62","v":0},{"$f":"+'New Resources'!Y62-'New Resources_Spec'!Y62","v":0},{"$f":"+'New Resources'!Z62-'New Resources_Spec'!Z62","v":0},{"$f":"+'New Resources'!AA62-'New Resources_Spec'!AA62","v":0},{"$f":"+'New Resources'!AB62-'New Resources_Spec'!AB62","v":0},{"$f":"+'New Resources'!AC62-'New Resources_Spec'!AC62","v":0},{"$f":"+'New Resources'!AD62-'New Resources_Spec'!AD62","v":0},{"$f":"+'New Resources'!AE62-'New Resources_Spec'!AE62","v":0},{"$f":"+'New Resources'!AF62-'New Resources_Spec'!AF62","v":0},{"$f":"+'New Resources'!AG62-'New Resources_Spec'!AG62","v":0},{"$f":"+'New Resources'!AH62-'New Resources_Spec'!AH62","v":0},{"$f":"+'New Resources'!AI62-'New Resources_Spec'!AI62","v":0},{"$f":"+'New Resources'!AJ62-'New Resources_Spec'!AJ62","v":0},{"$f":"+'New Resources'!AK62-'New Resources_Spec'!AK62","v":0},{"$f":"+'New Resources'!AL62-'New Resources_Spec'!AL62","v":0},{"$f":"+'New Resources'!AM62-'New Resources_Spec'!AM62","v":0},{"$f":"+'New Resources'!AN62-'New Resources_Spec'!AN62","v":0},{"$f":"+'New Resources'!AO62-'New Resources_Spec'!AO62","v":0},{"$f":"+'New Resources'!AP62-'New Resources_Spec'!AP62","v":0},{"$f":"+'New Resources'!AQ62-'New Resources_Spec'!AQ62","v":0},{"$f":"+'New Resources'!AR62-'New Resources_Spec'!AR62","v":0},{"$f":"+'New Resources'!AS62-'New Resources_Spec'!AS62","v":0},{"$f":"+'New Resources'!AT62-'New Resources_Spec'!AT62","v":0},{"$f":"+'New Resources'!AU62-'New Resources_Spec'!AU62","v":0},{"$f":"+'New Resources'!AV62-'New Resources_Spec'!AV62","v":0},{"$f":"+'New Resources'!AW62-'New Resources_Spec'!AW62","v":0},{"$f":"+'New Resources'!AX62-'New Resources_Spec'!AX62","v":0},{"$f":"+'New Resources'!AY62-'New Resources_Spec'!AY62","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+'New Resources'!D71-'New Resources_Spec'!D71","v":0},{"$f":"+'New Resources'!E71-'New Resources_Spec'!E71","v":0},{"$f":"+'New Resources'!F71-'New Resources_Spec'!F71","v":0},{"$f":"+'New Resources'!G71-'New Resources_Spec'!G71","v":0},{"$f":"+'New Resources'!H71-'New Resources_Spec'!H71","v":0},{"$f":"+'New Resources'!I71-'New Resources_Spec'!I71","v":0},{"$f":"+'New Resources'!J71-'New Resources_Spec'!J71","v":0},{"$f":"+'New Resources'!K71-'New Resources_Spec'!K71","v":0},{"$f":"+'New Resources'!L71-'New Resources_Spec'!L71","v":0},{"$f":"+'New Resources'!M71-'New Resources_Spec'!M71","v":0},{"$f":"+'New Resources'!N71-'New Resources_Spec'!N71","v":0},{"$f":"+'New Resources'!O71-'New Resources_Spec'!O71","v":0},{"$f":"+'New Resources'!P71-'New Resources_Spec'!P71","v":0},{"$f":"+'New Resources'!Q71-'New Resources_Spec'!Q71","v":0},{"$f":"+'New Resources'!R71-'New Resources_Spec'!R71","v":0},{"$f":"+'New Resources'!S71-'New Resources_Spec'!S71","v":0},{"$f":"+'New Resources'!T71-'New Resources_Spec'!T71","v":0},{"$f":"+'New Resources'!U71-'New Resources_Spec'!U71","v":0},{"$f":"+'New Resources'!V71-'New Resources_Spec'!V71","v":0},{"$f":"+'New Resources'!W71-'New Resources_Spec'!W71","v":0},{"$f":"+'New Resources'!X71-'New Resources_Spec'!X71","v":0},{"$f":"+'New Resources'!Y71-'New Resources_Spec'!Y71","v":0},{"$f":"+'New Resources'!Z71-'New Resources_Spec'!Z71","v":0},{"$f":"+'New Resources'!AA71-'New Resources_Spec'!AA71","v":0},{"$f":"+'New Resources'!AB71-'New Resources_Spec'!AB71","v":0},{"$f":"+'New Resources'!AC71-'New Resources_Spec'!AC71","v":0},{"$f":"+'New Resources'!AD71-'New Resources_Spec'!AD71","v":0},{"$f":"+'New Resources'!AE71-'New Resources_Spec'!AE71","v":0},{"$f":"+'New Resources'!AF71-'New Resources_Spec'!AF71","v":0},{"$f":"+'New Resources'!AG71-'New Resources_Spec'!AG71","v":0},{"$f":"+'New Resources'!AH71-'New Resources_Spec'!AH71","v":0},{"$f":"+'New Resources'!AI71-'New Resources_Spec'!AI71","v":0},{"$f":"+'New Resources'!AJ71-'New Resources_Spec'!AJ71","v":0},{"$f":"+'New Resources'!AK71-'New Resources_Spec'!AK71","v":0},{"$f":"+'New Resources'!AL71-'New Resources_Spec'!AL71","v":0},{"$f":"+'New Resources'!AM71-'New Resources_Spec'!AM71","v":0},{"$f":"+'New Resources'!AN71-'New Resources_Spec'!AN71","v":0},{"$f":"+'New Resources'!AO71-'New Resources_Spec'!AO71","v":0},{"$f":"+'New Resources'!AP71-'New Resources_Spec'!AP71","v":0},{"$f":"+'New Resources'!AQ71-'New Resources_Spec'!AQ71","v":0},{"$f":"+'New Resources'!AR71-'New Resources_Spec'!AR71","v":0},{"$f":"+'New Resources'!AS71-'New Resources_Spec'!AS71","v":0},{"$f":"+'New Resources'!AT71-'New Resources_Spec'!AT71","v":0},{"$f":"+'New Resources'!AU71-'New Resources_Spec'!AU71","v":0},{"$f":"+'New Resources'!AV71-'New Resources_Spec'!AV71","v":0},{"$f":"+'New Resources'!AW71-'New Resources_Spec'!AW71","v":0},{"$f":"+'New Resources'!AX71-'New Resources_Spec'!AX71","v":0},{"$f":"+'New Resources'!AY71-'New Resources_Spec'!AY71","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+'New Resources'!D72-'New Resources_Spec'!D72","v":2267.9839999999999},{"$f":"+'New Resources'!E72-'New Resources_Spec'!E72","v":1787.8720000000001},{"$f":"+'New Resources'!F72-'New Resources_Spec'!F72","v":2119.6},{"$f":"+'New Resources'!G72-'New Resources_Spec'!G72","v":1700.579},{"$f":"+'New Resources'!H72-'New Resources_Spec'!H72","v":2056.6},{"$f":"+'New Resources'!I72-'New Resources_Spec'!I72","v":1768.2560000000001},{"$f":"+'New Resources'!J72-'New Resources_Spec'!J72","v":2214.9839999999999},{"$f":"+'New Resources'!K72-'New Resources_Spec'!K72","v":1745.8720000000001},{"$f":"+'New Resources'!L72-'New Resources_Spec'!L72","v":2143.6},{"$f":"+'New Resources'!M72-'New Resources_Spec'!M72","v":1586.104},{"$f":"+'New Resources'!N72-'New Resources_Spec'!N72","v":2212.9839999999999},{"$f":"+'New Resources'!O72-'New Resources_Spec'!O72","v":1739.973},{"$f":"+'New Resources'!P72-'New Resources_Spec'!P72","v":2230.9839999999999},{"$f":"+'New Resources'!Q72-'New Resources_Spec'!Q72","v":1630.296},{"$f":"+'New Resources'!R72-'New Resources_Spec'!R72","v":2282.9839999999999},{"$f":"+'New Resources'!S72-'New Resources_Spec'!S72","v":1800.8720000000001},{"$f":"+'New Resources'!T72-'New Resources_Spec'!T72","v":2206.6},{"$f":"+'New Resources'!U72-'New Resources_Spec'!U72","v":1765.68},{"$f":"+'New Resources'!V72-'New Resources_Spec'!V72","v":2292.9839999999999},{"$f":"+'New Resources'!W72-'New Resources_Spec'!W72","v":1806.8720000000001},{"$f":"+'New Resources'!X72-'New Resources_Spec'!X72","v":2353.3679999999999},{"$f":"+'New Resources'!Y72-'New Resources_Spec'!Y72","v":1700.4880000000001},{"$f":"+'New Resources'!Z72-'New Resources_Spec'!Z72","v":2054.2159999999999},{"$f":"+'New Resources'!AA72-'New Resources_Spec'!AA72","v":1797.0640000000001},{"$f":"+'New Resources'!AB72-'New Resources_Spec'!AB72","v":3097.9760000000001},{"$f":"+'New Resources'!AC72-'New Resources_Spec'!AC72","v":2236.8160000000003},{"$f":"+'New Resources'!AD72-'New Resources_Spec'!AD72","v":2807.2000000000003},{"$f":"+'New Resources'!AE72-'New Resources_Spec'!AE72","v":2252.3780000000002},{"$f":"+'New Resources'!AF72-'New Resources_Spec'!AF72","v":2744.2000000000003},{"$f":"+'New Resources'!AG72-'New Resources_Spec'!AG72","v":2359.5920000000001},{"$f":"+'New Resources'!AH72-'New Resources_Spec'!AH72","v":2930.0880000000002},{"$f":"+'New Resources'!AI72-'New Resources_Spec'!AI72","v":2309.7040000000002},{"$f":"+'New Resources'!AJ72-'New Resources_Spec'!AJ72","v":2717.3119999999999},{"$f":"+'New Resources'!AK72-'New Resources_Spec'!AK72","v":2038.9839999999999},{"$f":"+'New Resources'!AL72-'New Resources_Spec'!AL72","v":2928.0880000000002},{"$f":"+'New Resources'!AM72-'New Resources_Spec'!AM72","v":2302.0860000000002},{"$f":"+'New Resources'!AN72-'New Resources_Spec'!AN72","v":2946.0880000000002},{"$f":"+'New Resources'!AO72-'New Resources_Spec'!AO72","v":2152.8720000000003},{"$f":"+'New Resources'!AP72-'New Resources_Spec'!AP72","v":2998.0880000000002},{"$f":"+'New Resources'!AQ72-'New Resources_Spec'!AQ72","v":2364.7040000000002},{"$f":"+'New Resources'!AR72-'New Resources_Spec'!AR72","v":2894.2000000000003},{"$f":"+'New Resources'!AS72-'New Resources_Spec'!AS72","v":2315.7600000000002},{"$f":"+'New Resources'!AT72-'New Resources_Spec'!AT72","v":3008.0880000000002},{"$f":"+'New Resources'!AU72-'New Resources_Spec'!AU72","v":2370.7040000000002},{"$f":"+'New Resources'!AV72-'New Resources_Spec'!AV72","v":2982.0880000000002},{"$f":"+'New Resources'!AW72-'New Resources_Spec'!AW72","v":2350.7040000000002},{"$f":"+'New Resources'!AX72-'New Resources_Spec'!AX72","v":2827.2000000000003},{"$f":"+'New Resources'!AY72-'New Resources_Spec'!AY72","v":2261.7600000000002}]
[null,10242,"Lost River Elec Coop",{"$f":"+'New Resources'!D81-'New Resources_Spec'!D81","v":0},{"$f":"+'New Resources'!E81-'New Resources_Spec'!E81","v":0},{"$f":"+'New Resources'!F81-'New Resources_Spec'!F81","v":0},{"$f":"+'New Resources'!G81-'New Resources_Spec'!G81","v":0},{"$f":"+'New Resources'!H81-'New Resources_Spec'!H81","v":0},{"$f":"+'New Resources'!I81-'New Resources_Spec'!I81","v":0},{"$f":"+'New Resources'!J81-'New Resources_Spec'!J81","v":0},{"$f":"+'New Resources'!K81-'New Resources_Spec'!K81","v":0},{"$f":"+'New Resources'!L81-'New Resources_Spec'!L81","v":0},{"$f":"+'New Resources'!M81-'New Resources_Spec'!M81","v":0},{"$f":"+'New Resources'!N81-'New Resources_Spec'!N81","v":0},{"$f":"+'New Resources'!O81-'New Resources_Spec'!O81","v":0},{"$f":"+'New Resources'!P81-'New Resources_Spec'!P81","v":0},{"$f":"+'New Resources'!Q81-'New Resources_Spec'!Q81","v":0},{"$f":"+'New Resources'!R81-'New Resources_Spec'!R81","v":0},{"$f":"+'New Resources'!S81-'New Resources_Spec'!S81","v":0},{"$f":"+'New Resources'!T81-'New Resources_Spec'!T81","v":0},{"$f":"+'New Resources'!U81-'New Resources_Spec'!U81","v":0},{"$f":"+'New Resources'!V81-'New Resources_Spec'!V81","v":0},{"$f":"+'New Resources'!W81-'New Resources_Spec'!W81","v":0},{"$f":"+'New Resources'!X81-'New Resources_Spec'!X81","v":0},{"$f":"+'New Resources'!Y81-'New Resources_Spec'!Y81","v":0},{"$f":"+'New Resources'!Z81-'New Resources_Spec'!Z81","v":0},{"$f":"+'New Resources'!AA81-'New Resources_Spec'!AA81","v":0},{"$f":"+'New Resources'!AB81-'New Resources_Spec'!AB81","v":0},{"$f":"+'New Resources'!AC81-'New Resources_Spec'!AC81","v":0},{"$f":"+'New Resources'!AD81-'New Resources_Spec'!AD81","v":0},{"$f":"+'New Resources'!AE81-'New Resources_Spec'!AE81","v":0},{"$f":"+'New Resources'!AF81-'New Resources_Spec'!AF81","v":0},{"$f":"+'New Resources'!AG81-'New Resources_Spec'!AG81","v":0},{"$f":"+'New Resources'!AH81-'New Resources_Spec'!AH81","v":0},{"$f":"+'New Resources'!AI81-'New Resources_Spec'!AI81","v":0},{"$f":"+'New Resources'!AJ81-'New Resources_Spec'!AJ81","v":0},{"$f":"+'New Resources'!AK81-'New Resources_Spec'!AK81","v":0},{"$f":"+'New Resources'!AL81-'New Resources_Spec'!AL81","v":0},{"$f":"+'New Resources'!AM81-'New Resources_Spec'!AM81","v":0},{"$f":"+'New Resources'!AN81-'New Resources_Spec'!AN81","v":0},{"$f":"+'New Resources'!AO81-'New Resources_Spec'!AO81","v":0},{"$f":"+'New Resources'!AP81-'New Resources_Spec'!AP81","v":0},{"$f":"+'New Resources'!AQ81-'New Resources_Spec'!AQ81","v":0},{"$f":"+'New Resources'!AR81-'New Resources_Spec'!AR81","v":0},{"$f":"+'New Resources'!AS81-'New Resources_Spec'!AS81","v":0},{"$f":"+'New Resources'!AT81-'New Resources_Spec'!AT81","v":0},{"$f":"+'New Resources'!AU81-'New Resources_Spec'!AU81","v":0},{"$f":"+'New Resources'!AV81-'New Resources_Spec'!AV81","v":0},{"$f":"+'New Resources'!AW81-'New Resources_Spec'!AW81","v":0},{"$f":"+'New Resources'!AX81-'New Resources_Spec'!AX81","v":0},{"$f":"+'New Resources'!AY81-'New Resources_Spec'!AY81","v":0}]
[null,10278,"Northern Lights",{"$f":"+'New Resources'!D90-'New Resources_Spec'!D90","v":303.52484940980094},{"$f":"+'New Resources'!E90-'New Resources_Spec'!E90","v":239.31766972695846},{"$f":"+'New Resources'!F90-'New Resources_Spec'!F90","v":291.8508167401933},{"$f":"+'New Resources'!G90-'New Resources_Spec'!G90","v":234.21028043400509},{"$f":"+'New Resources'!H90-'New Resources_Spec'!H90","v":291.8508167401933},{"$f":"+'New Resources'!I90-'New Resources_Spec'!I90","v":250.9917023965661},{"$f":"+'New Resources'!J90-'New Resources_Spec'!J90","v":303.52484940980094},{"$f":"+'New Resources'!K90-'New Resources_Spec'!K90","v":239.31766972695846},{"$f":"+'New Resources'!L90-'New Resources_Spec'!L90","v":291.8508167401933},{"$f":"+'New Resources'!M90-'New Resources_Spec'!M90","v":215.96960438774295},{"$f":"+'New Resources'!N90-'New Resources_Spec'!N90","v":303.52484940980094},{"$f":"+'New Resources'!O90-'New Resources_Spec'!O90","v":238.58804268510778},{"$f":"+'New Resources'!P90-'New Resources_Spec'!P90","v":303.52484940980094},{"$f":"+'New Resources'!Q90-'New Resources_Spec'!Q90","v":221.80662072254677},{"$f":"+'New Resources'!R90-'New Resources_Spec'!R90","v":303.52484940980094},{"$f":"+'New Resources'!S90-'New Resources_Spec'!S90","v":239.31766972695846},{"$f":"+'New Resources'!T90-'New Resources_Spec'!T90","v":291.8508167401933},{"$f":"+'New Resources'!U90-'New Resources_Spec'!U90","v":233.48065339215452},{"$f":"+'New Resources'!V90-'New Resources_Spec'!V90","v":303.52484940980094},{"$f":"+'New Resources'!W90-'New Resources_Spec'!W90","v":239.31766972695846},{"$f":"+'New Resources'!X90-'New Resources_Spec'!X90","v":315.19888207940858},{"$f":"+'New Resources'!Y90-'New Resources_Spec'!Y90","v":227.6436370573507},{"$f":"+'New Resources'!Z90-'New Resources_Spec'!Z90","v":280.17678407058543},{"$f":"+'New Resources'!AA90-'New Resources_Spec'!AA90","v":245.15468606176228},{"$f":"+'New Resources'!AB90-'New Resources_Spec'!AB90","v":87.653732121047597},{"$f":"+'New Resources'!AC90-'New Resources_Spec'!AC90","v":63.305473198534401},{"$f":"+'New Resources'!AD90-'New Resources_Spec'!AD90","v":81.160863075044062},{"$f":"+'New Resources'!AE90-'New Resources_Spec'!AE90","v":65.131592617722617},{"$f":"+'New Resources'!AF90-'New Resources_Spec'!AF90","v":81.160863075044062},{"$f":"+'New Resources'!AG90-'New Resources_Spec'!AG90","v":69.798342244537935},{"$f":"+'New Resources'!AH90-'New Resources_Spec'!AH90","v":84.407297598045943},{"$f":"+'New Resources'!AI90-'New Resources_Spec'!AI90","v":66.551907721536054},{"$f":"+'New Resources'!AJ90-'New Resources_Spec'!AJ90","v":77.914428552042182},{"$f":"+'New Resources'!AK90-'New Resources_Spec'!AK90","v":58.435821414031807},{"$f":"+'New Resources'!AL90-'New Resources_Spec'!AL90","v":84.407297598045943},{"$f":"+'New Resources'!AM90-'New Resources_Spec'!AM90","v":66.34900556384855},{"$f":"+'New Resources'!AN90-'New Resources_Spec'!AN90","v":84.407297598045943},{"$f":"+'New Resources'!AO90-'New Resources_Spec'!AO90","v":61.68225593703346},{"$f":"+'New Resources'!AP90-'New Resources_Spec'!AP90","v":84.407297598045943},{"$f":"+'New Resources'!AQ90-'New Resources_Spec'!AQ90","v":66.551907721536054},{"$f":"+'New Resources'!AR90-'New Resources_Spec'!AR90","v":81.160863075044062},{"$f":"+'New Resources'!AS90-'New Resources_Spec'!AS90","v":64.928690460035114},{"$f":"+'New Resources'!AT90-'New Resources_Spec'!AT90","v":84.407297598045943},{"$f":"+'New Resources'!AU90-'New Resources_Spec'!AU90","v":66.551907721536054},{"$f":"+'New Resources'!AV90-'New Resources_Spec'!AV90","v":84.407297598045943},{"$f":"+'New Resources'!AW90-'New Resources_Spec'!AW90","v":66.551907721536054},{"$f":"+'New Resources'!AX90-'New Resources_Spec'!AX90","v":81.160863075044062},{"$f":"+'New Resources'!AY90-'New Resources_Spec'!AY90","v":64.928690460035114}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+'New Resources'!D99-'New Resources_Spec'!D99","v":0},{"$f":"+'New Resources'!E99-'New Resources_Spec'!E99","v":0},{"$f":"+'New Resources'!F99-'New Resources_Spec'!F99","v":0},{"$f":"+'New Resources'!G99-'New Resources_Spec'!G99","v":0},{"$f":"+'New Resources'!H99-'New Resources_Spec'!H99","v":0},{"$f":"+'New Resources'!I99-'New Resources_Spec'!I99","v":0},{"$f":"+'New Resources'!J99-'New Resources_Spec'!J99","v":0},{"$f":"+'New Resources'!K99-'New Resources_Spec'!K99","v":0},{"$f":"+'New Resources'!L99-'New Resources_Spec'!L99","v":0},{"$f":"+'New Resources'!M99-'New Resources_Spec'!M99","v":0},{"$f":"+'New Resources'!N99-'New Resources_Spec'!N99","v":0},{"$f":"+'New Resources'!O99-'New Resources_Spec'!O99","v":0},{"$f":"+'New Resources'!P99-'New Resources_Spec'!P99","v":0},{"$f":"+'New Resources'!Q99-'New Resources_Spec'!Q99","v":0},{"$f":"+'New Resources'!R99-'New Resources_Spec'!R99","v":0},{"$f":"+'New Resources'!S99-'New Resources_Spec'!S99","v":0},{"$f":"+'New Resources'!T99-'New Resources_Spec'!T99","v":0},{"$f":"+'New Resources'!U99-'New Resources_Spec'!U99","v":0},{"$f":"+'New Resources'!V99-'New Resources_Spec'!V99","v":0},{"$f":"+'New Resources'!W99-'New Resources_Spec'!W99","v":0},{"$f":"+'New Resources'!X99-'New Resources_Spec'!X99","v":0},{"$f":"+'New Resources'!Y99-'New Resources_Spec'!Y99","v":0},{"$f":"+'New Resources'!Z99-'New Resources_Spec'!Z99","v":0},{"$f":"+'New Resources'!AA99-'New Resources_Spec'!AA99","v":0},{"$f":"+'New Resources'!AB99-'New Resources_Spec'!AB99","v":0},{"$f":"+'New Resources'!AC99-'New Resources_Spec'!AC99","v":0},{"$f":"+'New Resources'!AD99-'New Resources_Spec'!AD99","v":0},{"$f":"+'New Resources'!AE99-'New Resources_Spec'!AE99","v":0},{"$f":"+'New Resources'!AF99-'New Resources_Spec'!AF99","v":0},{"$f":"+'New Resources'!AG99-'New Resources_Spec'!AG99","v":0},{"$f":"+'New Resources'!AH99-'New Resources_Spec'!AH99","v":0},{"$f":"+'New Resources'!AI99-'New Resources_Spec'!AI99","v":0},{"$f":"+'New Resources'!AJ99-'New Resources_Spec'!AJ99","v":0},{"$f":"+'New Resources'!AK99-'New Resources_Spec'!AK99","v":0},{"$f":"+'New Resources'!AL99-'New Resources_Spec'!AL99","v":0},{"$f":"+'New Resources'!AM99-'New Resources_Spec'!AM99","v":0},{"$f":"+'New Resources'!AN99-'New Resources_Spec'!AN99","v":0},{"$f":"+'New Resources'!AO99-'New Resources_Spec'!AO99","v":0},{"$f":"+'New Resources'!AP99-'New Resources_Spec'!AP99","v":0},{"$f":"+'New Resources'!AQ99-'New Resources_Spec'!AQ99","v":0},{"$f":"+'New Resources'!AR99-'New Resources_Spec'!AR99","v":0},{"$f":"+'New Resources'!AS99-'New Resources_Spec'!AS99","v":0},{"$f":"+'New Resources'!AT99-'New Resources_Spec'!AT99","v":0},{"$f":"+'New Resources'!AU99-'New Resources_Spec'!AU99","v":0},{"$f":"+'New Resources'!AV99-'New Resources_Spec'!AV99","v":0},{"$f":"+'New Resources'!AW99-'New Resources_Spec'!AW99","v":0},{"$f":"+'New Resources'!AX99-'New Resources_Spec'!AX99","v":0},{"$f":"+'New Resources'!AY99-'New Resources_Spec'!AY99","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+'New Resources'!D108-'New Resources_Spec'!D108","v":0},{"$f":"+'New Resources'!E108-'New Resources_Spec'!E108","v":0},{"$f":"+'New Resources'!F108-'New Resources_Spec'!F108","v":0},{"$f":"+'New Resources'!G108-'New Resources_Spec'!G108","v":0},{"$f":"+'New Resources'!H108-'New Resources_Spec'!H108","v":0},{"$f":"+'New Resources'!I108-'New Resources_Spec'!I108","v":0},{"$f":"+'New Resources'!J108-'New Resources_Spec'!J108","v":0},{"$f":"+'New Resources'!K108-'New Resources_Spec'!K108","v":0},{"$f":"+'New Resources'!L108-'New Resources_Spec'!L108","v":0},{"$f":"+'New Resources'!M108-'New Resources_Spec'!M108","v":0},{"$f":"+'New Resources'!N108-'New Resources_Spec'!N108","v":0},{"$f":"+'New Resources'!O108-'New Resources_Spec'!O108","v":0},{"$f":"+'New Resources'!P108-'New Resources_Spec'!P108","v":0},{"$f":"+'New Resources'!Q108-'New Resources_Spec'!Q108","v":0},{"$f":"+'New Resources'!R108-'New Resources_Spec'!R108","v":0},{"$f":"+'New Resources'!S108-'New Resources_Spec'!S108","v":0},{"$f":"+'New Resources'!T108-'New Resources_Spec'!T108","v":0},{"$f":"+'New Resources'!U108-'New Resources_Spec'!U108","v":0},{"$f":"+'New Resources'!V108-'New Resources_Spec'!V108","v":0},{"$f":"+'New Resources'!W108-'New Resources_Spec'!W108","v":0},{"$f":"+'New Resources'!X108-'New Resources_Spec'!X108","v":0},{"$f":"+'New Resources'!Y108-'New Resources_Spec'!Y108","v":0},{"$f":"+'New Resources'!Z108-'New Resources_Spec'!Z108","v":0},{"$f":"+'New Resources'!AA108-'New Resources_Spec'!AA108","v":0},{"$f":"+'New Resources'!AB108-'New Resources_Spec'!AB108","v":0},{"$f":"+'New Resources'!AC108-'New Resources_Spec'!AC108","v":0},{"$f":"+'New Resources'!AD108-'New Resources_Spec'!AD108","v":0},{"$f":"+'New Resources'!AE108-'New Resources_Spec'!AE108","v":0},{"$f":"+'New Resources'!AF108-'New Resources_Spec'!AF108","v":0},{"$f":"+'New Resources'!AG108-'New Resources_Spec'!AG108","v":0},{"$f":"+'New Resources'!AH108-'New Resources_Spec'!AH108","v":0},{"$f":"+'New Resources'!AI108-'New Resources_Spec'!AI108","v":0},{"$f":"+'New Resources'!AJ108-'New Resources_Spec'!AJ108","v":0},{"$f":"+'New Resources'!AK108-'New Resources_Spec'!AK108","v":0},{"$f":"+'New Resources'!AL108-'New Resources_Spec'!AL108","v":0},{"$f":"+'New Resources'!AM108-'New Resources_Spec'!AM108","v":0},{"$f":"+'New Resources'!AN108-'New Resources_Spec'!AN108","v":0},{"$f":"+'New Resources'!AO108-'New Resources_Spec'!AO108","v":0},{"$f":"+'New Resources'!AP108-'New Resources_Spec'!AP108","v":0},{"$f":"+'New Resources'!AQ108-'New Resources_Spec'!AQ108","v":0},{"$f":"+'New Resources'!AR108-'New Resources_Spec'!AR108","v":0},{"$f":"+'New Resources'!AS108-'New Resources_Spec'!AS108","v":0},{"$f":"+'New Resources'!AT108-'New Resources_Spec'!AT108","v":0},{"$f":"+'New Resources'!AU108-'New Resources_Spec'!AU108","v":0},{"$f":"+'New Resources'!AV108-'New Resources_Spec'!AV108","v":0},{"$f":"+'New Resources'!AW108-'New Resources_Spec'!AW108","v":0},{"$f":"+'New Resources'!AX108-'New Resources_Spec'!AX108","v":0},{"$f":"+'New Resources'!AY108-'New Resources_Spec'!AY108","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+'New Resources'!D117-'New Resources_Spec'!D117","v":0},{"$f":"+'New Resources'!E117-'New Resources_Spec'!E117","v":0},{"$f":"+'New Resources'!F117-'New Resources_Spec'!F117","v":0},{"$f":"+'New Resources'!G117-'New Resources_Spec'!G117","v":0},{"$f":"+'New Resources'!H117-'New Resources_Spec'!H117","v":0},{"$f":"+'New Resources'!I117-'New Resources_Spec'!I117","v":0},{"$f":"+'New Resources'!J117-'New Resources_Spec'!J117","v":0},{"$f":"+'New Resources'!K117-'New Resources_Spec'!K117","v":0},{"$f":"+'New Resources'!L117-'New Resources_Spec'!L117","v":0},{"$f":"+'New Resources'!M117-'New Resources_Spec'!M117","v":0},{"$f":"+'New Resources'!N117-'New Resources_Spec'!N117","v":0},{"$f":"+'New Resources'!O117-'New Resources_Spec'!O117","v":0},{"$f":"+'New Resources'!P117-'New Resources_Spec'!P117","v":0},{"$f":"+'New Resources'!Q117-'New Resources_Spec'!Q117","v":0},{"$f":"+'New Resources'!R117-'New Resources_Spec'!R117","v":0},{"$f":"+'New Resources'!S117-'New Resources_Spec'!S117","v":0},{"$f":"+'New Resources'!T117-'New Resources_Spec'!T117","v":0},{"$f":"+'New Resources'!U117-'New Resources_Spec'!U117","v":0},{"$f":"+'New Resources'!V117-'New Resources_Spec'!V117","v":0},{"$f":"+'New Resources'!W117-'New Resources_Spec'!W117","v":0},{"$f":"+'New Resources'!X117-'New Resources_Spec'!X117","v":0},{"$f":"+'New Resources'!Y117-'New Resources_Spec'!Y117","v":0},{"$f":"+'New Resources'!Z117-'New Resources_Spec'!Z117","v":0},{"$f":"+'New Resources'!AA117-'New Resources_Spec'!AA117","v":0},{"$f":"+'New Resources'!AB117-'New Resources_Spec'!AB117","v":0},{"$f":"+'New Resources'!AC117-'New Resources_Spec'!AC117","v":0},{"$f":"+'New Resources'!AD117-'New Resources_Spec'!AD117","v":0},{"$f":"+'New Resources'!AE117-'New Resources_Spec'!AE117","v":0},{"$f":"+'New Resources'!AF117-'New Resources_Spec'!AF117","v":0},{"$f":"+'New Resources'!AG117-'New Resources_Spec'!AG117","v":0},{"$f":"+'New Resources'!AH117-'New Resources_Spec'!AH117","v":0},{"$f":"+'New Resources'!AI117-'New Resources_Spec'!AI117","v":0},{"$f":"+'New Resources'!AJ117-'New Resources_Spec'!AJ117","v":0},{"$f":"+'New Resources'!AK117-'New Resources_Spec'!AK117","v":0},{"$f":"+'New Resources'!AL117-'New Resources_Spec'!AL117","v":0},{"$f":"+'New Resources'!AM117-'New Resources_Spec'!AM117","v":0},{"$f":"+'New Resources'!AN117-'New Resources_Spec'!AN117","v":0},{"$f":"+'New Resources'!AO117-'New Resources_Spec'!AO117","v":0},{"$f":"+'New Resources'!AP117-'New Resources_Spec'!AP117","v":0},{"$f":"+'New Resources'!AQ117-'New Resources_Spec'!AQ117","v":0},{"$f":"+'New Resources'!AR117-'New Resources_Spec'!AR117","v":0},{"$f":"+'New Resources'!AS117-'New Resources_Spec'!AS117","v":0},{"$f":"+'New Resources'!AT117-'New Resources_Spec'!AT117","v":0},{"$f":"+'New Resources'!AU117-'New Resources_Spec'!AU117","v":0},{"$f":"+'New Resources'!AV117-'New Resources_Spec'!AV117","v":0},{"$f":"+'New Resources'!AW117-'New Resources_Spec'!AW117","v":0},{"$f":"+'New Resources'!AX117-'New Resources_Spec'!AX117","v":0},{"$f":"+'New Resources'!AY117-'New Resources_Spec'!AY117","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+'New Resources'!D126-'New Resources_Spec'!D126","v":0},{"$f":"+'New Resources'!E126-'New Resources_Spec'!E126","v":0},{"$f":"+'New Resources'!F126-'New Resources_Spec'!F126","v":0},{"$f":"+'New Resources'!G126-'New Resources_Spec'!G126","v":0},{"$f":"+'New Resources'!H126-'New Resources_Spec'!H126","v":0},{"$f":"+'New Resources'!I126-'New Resources_Spec'!I126","v":0},{"$f":"+'New Resources'!J126-'New Resources_Spec'!J126","v":0},{"$f":"+'New Resources'!K126-'New Resources_Spec'!K126","v":0},{"$f":"+'New Resources'!L126-'New Resources_Spec'!L126","v":0},{"$f":"+'New Resources'!M126-'New Resources_Spec'!M126","v":0},{"$f":"+'New Resources'!N126-'New Resources_Spec'!N126","v":0},{"$f":"+'New Resources'!O126-'New Resources_Spec'!O126","v":0},{"$f":"+'New Resources'!P126-'New Resources_Spec'!P126","v":0},{"$f":"+'New Resources'!Q126-'New Resources_Spec'!Q126","v":0},{"$f":"+'New Resources'!R126-'New Resources_Spec'!R126","v":0},{"$f":"+'New Resources'!S126-'New Resources_Spec'!S126","v":0},{"$f":"+'New Resources'!T126-'New Resources_Spec'!T126","v":0},{"$f":"+'New Resources'!U126-'New Resources_Spec'!U126","v":0},{"$f":"+'New Resources'!V126-'New Resources_Spec'!V126","v":0},{"$f":"+'New Resources'!W126-'New Resources_Spec'!W126","v":0},{"$f":"+'New Resources'!X126-'New Resources_Spec'!X126","v":0},{"$f":"+'New Resources'!Y126-'New Resources_Spec'!Y126","v":0},{"$f":"+'New Resources'!Z126-'New Resources_Spec'!Z126","v":0},{"$f":"+'New Resources'!AA126-'New Resources_Spec'!AA126","v":0},{"$f":"+'New Resources'!AB126-'New Resources_Spec'!AB126","v":0},{"$f":"+'New Resources'!AC126-'New Resources_Spec'!AC126","v":0},{"$f":"+'New Resources'!AD126-'New Resources_Spec'!AD126","v":0},{"$f":"+'New Resources'!AE126-'New Resources_Spec'!AE126","v":0},{"$f":"+'New Resources'!AF126-'New Resources_Spec'!AF126","v":0},{"$f":"+'New Resources'!AG126-'New Resources_Spec'!AG126","v":0},{"$f":"+'New Resources'!AH126-'New Resources_Spec'!AH126","v":0},{"$f":"+'New Resources'!AI126-'New Resources_Spec'!AI126","v":0},{"$f":"+'New Resources'!AJ126-'New Resources_Spec'!AJ126","v":0},{"$f":"+'New Resources'!AK126-'New Resources_Spec'!AK126","v":0},{"$f":"+'New Resources'!AL126-'New Resources_Spec'!AL126","v":0},{"$f":"+'New Resources'!AM126-'New Resources_Spec'!AM126","v":0},{"$f":"+'New Resources'!AN126-'New Resources_Spec'!AN126","v":0},{"$f":"+'New Resources'!AO126-'New Resources_Spec'!AO126","v":0},{"$f":"+'New Resources'!AP126-'New Resources_Spec'!AP126","v":0},{"$f":"+'New Resources'!AQ126-'New Resources_Spec'!AQ126","v":0},{"$f":"+'New Resources'!AR126-'New Resources_Spec'!AR126","v":0},{"$f":"+'New Resources'!AS126-'New Resources_Spec'!AS126","v":0},{"$f":"+'New Resources'!AT126-'New Resources_Spec'!AT126","v":0},{"$f":"+'New Resources'!AU126-'New Resources_Spec'!AU126","v":0},{"$f":"+'New Resources'!AV126-'New Resources_Spec'!AV126","v":0},{"$f":"+'New Resources'!AW126-'New Resources_Spec'!AW126","v":0},{"$f":"+'New Resources'!AX126-'New Resources_Spec'!AX126","v":0},{"$f":"+'New Resources'!AY126-'New Resources_Spec'!AY126","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+'New Resources'!D135-'New Resources_Spec'!D135","v":0},{"$f":"+'New Resources'!E135-'New Resources_Spec'!E135","v":0},{"$f":"+'New Resources'!F135-'New Resources_Spec'!F135","v":0},{"$f":"+'New Resources'!G135-'New Resources_Spec'!G135","v":0},{"$f":"+'New Resources'!H135-'New Resources_Spec'!H135","v":0},{"$f":"+'New Resources'!I135-'New Resources_Spec'!I135","v":0},{"$f":"+'New Resources'!J135-'New Resources_Spec'!J135","v":0},{"$f":"+'New Resources'!K135-'New Resources_Spec'!K135","v":0},{"$f":"+'New Resources'!L135-'New Resources_Spec'!L135","v":0},{"$f":"+'New Resources'!M135-'New Resources_Spec'!M135","v":0},{"$f":"+'New Resources'!N135-'New Resources_Spec'!N135","v":0},{"$f":"+'New Resources'!O135-'New Resources_Spec'!O135","v":0},{"$f":"+'New Resources'!P135-'New Resources_Spec'!P135","v":0},{"$f":"+'New Resources'!Q135-'New Resources_Spec'!Q135","v":0},{"$f":"+'New Resources'!R135-'New Resources_Spec'!R135","v":0},{"$f":"+'New Resources'!S135-'New Resources_Spec'!S135","v":0},{"$f":"+'New Resources'!T135-'New Resources_Spec'!T135","v":0},{"$f":"+'New Resources'!U135-'New Resources_Spec'!U135","v":0},{"$f":"+'New Resources'!V135-'New Resources_Spec'!V135","v":0},{"$f":"+'New Resources'!W135-'New Resources_Spec'!W135","v":0},{"$f":"+'New Resources'!X135-'New Resources_Spec'!X135","v":0},{"$f":"+'New Resources'!Y135-'New Resources_Spec'!Y135","v":0},{"$f":"+'New Resources'!Z135-'New Resources_Spec'!Z135","v":0},{"$f":"+'New Resources'!AA135-'New Resources_Spec'!AA135","v":0},{"$f":"+'New Resources'!AB135-'New Resources_Spec'!AB135","v":0},{"$f":"+'New Resources'!AC135-'New Resources_Spec'!AC135","v":0},{"$f":"+'New Resources'!AD135-'New Resources_Spec'!AD135","v":0},{"$f":"+'New Resources'!AE135-'New Resources_Spec'!AE135","v":0},{"$f":"+'New Resources'!AF135-'New Resources_Spec'!AF135","v":0},{"$f":"+'New Resources'!AG135-'New Resources_Spec'!AG135","v":0},{"$f":"+'New Resources'!AH135-'New Resources_Spec'!AH135","v":0},{"$f":"+'New Resources'!AI135-'New Resources_Spec'!AI135","v":0},{"$f":"+'New Resources'!AJ135-'New Resources_Spec'!AJ135","v":0},{"$f":"+'New Resources'!AK135-'New Resources_Spec'!AK135","v":0},{"$f":"+'New Resources'!AL135-'New Resources_Spec'!AL135","v":0},{"$f":"+'New Resources'!AM135-'New Resources_Spec'!AM135","v":0},{"$f":"+'New Resources'!AN135-'New Resources_Spec'!AN135","v":0},{"$f":"+'New Resources'!AO135-'New Resources_Spec'!AO135","v":0},{"$f":"+'New Resources'!AP135-'New Resources_Spec'!AP135","v":0},{"$f":"+'New Resources'!AQ135-'New Resources_Spec'!AQ135","v":0},{"$f":"+'New Resources'!AR135-'New Resources_Spec'!AR135","v":0},{"$f":"+'New Resources'!AS135-'New Resources_Spec'!AS135","v":0},{"$f":"+'New Resources'!AT135-'New Resources_Spec'!AT135","v":0},{"$f":"+'New Resources'!AU135-'New Resources_Spec'!AU135","v":0},{"$f":"+'New Resources'!AV135-'New Resources_Spec'!AV135","v":0},{"$f":"+'New Resources'!AW135-'New Resources_Spec'!AW135","v":0},{"$f":"+'New Resources'!AX135-'New Resources_Spec'!AX135","v":0},{"$f":"+'New Resources'!AY135-'New Resources_Spec'!AY135","v":0}]
[null,11680,"Weiser, City of",{"$f":"+'New Resources'!D136-'New Resources_Spec'!D136","v":0},{"$f":"+'New Resources'!E136-'New Resources_Spec'!E136","v":0},{"$f":"+'New Resources'!F136-'New Resources_Spec'!F136","v":0},{"$f":"+'New Resources'!G136-'New Resources_Spec'!G136","v":0},{"$f":"+'New Resources'!H136-'New Resources_Spec'!H136","v":0},{"$f":"+'New Resources'!I136-'New Resources_Spec'!I136","v":0},{"$f":"+'New Resources'!J136-'New Resources_Spec'!J136","v":0},{"$f":"+'New Resources'!K136-'New Resources_Spec'!K136","v":0},{"$f":"+'New Resources'!L136-'New Resources_Spec'!L136","v":0},{"$f":"+'New Resources'!M136-'New Resources_Spec'!M136","v":0},{"$f":"+'New Resources'!N136-'New Resources_Spec'!N136","v":0},{"$f":"+'New Resources'!O136-'New Resources_Spec'!O136","v":0},{"$f":"+'New Resources'!P136-'New Resources_Spec'!P136","v":0},{"$f":"+'New Resources'!Q136-'New Resources_Spec'!Q136","v":0},{"$f":"+'New Resources'!R136-'New Resources_Spec'!R136","v":0},{"$f":"+'New Resources'!S136-'New Resources_Spec'!S136","v":0},{"$f":"+'New Resources'!T136-'New Resources_Spec'!T136","v":0},{"$f":"+'New Resources'!U136-'New Resources_Spec'!U136","v":0},{"$f":"+'New Resources'!V136-'New Resources_Spec'!V136","v":0},{"$f":"+'New Resources'!W136-'New Resources_Spec'!W136","v":0},{"$f":"+'New Resources'!X136-'New Resources_Spec'!X136","v":0},{"$f":"+'New Resources'!Y136-'New Resources_Spec'!Y136","v":0},{"$f":"+'New Resources'!Z136-'New Resources_Spec'!Z136","v":0},{"$f":"+'New Resources'!AA136-'New Resources_Spec'!AA136","v":0},{"$f":"+'New Resources'!AB136-'New Resources_Spec'!AB136","v":0},{"$f":"+'New Resources'!AC136-'New Resources_Spec'!AC136","v":0},{"$f":"+'New Resources'!AD136-'New Resources_Spec'!AD136","v":0},{"$f":"+'New Resources'!AE136-'New Resources_Spec'!AE136","v":0},{"$f":"+'New Resources'!AF136-'New Resources_Spec'!AF136","v":0},{"$f":"+'New Resources'!AG136-'New Resources_Spec'!AG136","v":0},{"$f":"+'New Resources'!AH136-'New Resources_Spec'!AH136","v":0},{"$f":"+'New Resources'!AI136-'New Resources_Spec'!AI136","v":0},{"$f":"+'New Resources'!AJ136-'New Resources_Spec'!AJ136","v":0},{"$f":"+'New Resources'!AK136-'New Resources_Spec'!AK136","v":0},{"$f":"+'New Resources'!AL136-'New Resources_Spec'!AL136","v":0},{"$f":"+'New Resources'!AM136-'New Resources_Spec'!AM136","v":0},{"$f":"+'New Resources'!AN136-'New Resources_Spec'!AN136","v":0},{"$f":"+'New Resources'!AO136-'New Resources_Spec'!AO136","v":0},{"$f":"+'New Resources'!AP136-'New Resources_Spec'!AP136","v":0},{"$f":"+'New Resources'!AQ136-'New Resources_Spec'!AQ136","v":0},{"$f":"+'New Resources'!AR136-'New Resources_Spec'!AR136","v":0},{"$f":"+'New Resources'!AS136-'New Resources_Spec'!AS136","v":0},{"$f":"+'New Resources'!AT136-'New Resources_Spec'!AT136","v":0},{"$f":"+'New Resources'!AU136-'New Resources_Spec'!AU136","v":0},{"$f":"+'New Resources'!AV136-'New Resources_Spec'!AV136","v":0},{"$f":"+'New Resources'!AW136-'New Resources_Spec'!AW136","v":0},{"$f":"+'New Resources'!AX136-'New Resources_Spec'!AX136","v":0},{"$f":"+'New Resources'!AY136-'New Resources_Spec'!AY136","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+'New Resources'!D137-'New Resources_Spec'!D137","v":0},{"$f":"+'New Resources'!E137-'New Resources_Spec'!E137","v":0},{"$f":"+'New Resources'!F137-'New Resources_Spec'!F137","v":0},{"$f":"+'New Resources'!G137-'New Resources_Spec'!G137","v":0},{"$f":"+'New Resources'!H137-'New Resources_Spec'!H137","v":0},{"$f":"+'New Resources'!I137-'New Resources_Spec'!I137","v":0},{"$f":"+'New Resources'!J137-'New Resources_Spec'!J137","v":0},{"$f":"+'New Resources'!K137-'New Resources_Spec'!K137","v":0},{"$f":"+'New Resources'!L137-'New Resources_Spec'!L137","v":0},{"$f":"+'New Resources'!M137-'New Resources_Spec'!M137","v":0},{"$f":"+'New Resources'!N137-'New Resources_Spec'!N137","v":0},{"$f":"+'New Resources'!O137-'New Resources_Spec'!O137","v":0},{"$f":"+'New Resources'!P137-'New Resources_Spec'!P137","v":0},{"$f":"+'New Resources'!Q137-'New Resources_Spec'!Q137","v":0},{"$f":"+'New Resources'!R137-'New Resources_Spec'!R137","v":0},{"$f":"+'New Resources'!S137-'New Resources_Spec'!S137","v":0},{"$f":"+'New Resources'!T137-'New Resources_Spec'!T137","v":0},{"$f":"+'New Resources'!U137-'New Resources_Spec'!U137","v":0},{"$f":"+'New Resources'!V137-'New Resources_Spec'!V137","v":0},{"$f":"+'New Resources'!W137-'New Resources_Spec'!W137","v":0},{"$f":"+'New Resources'!X137-'New Resources_Spec'!X137","v":0},{"$f":"+'New Resources'!Y137-'New Resources_Spec'!Y137","v":0},{"$f":"+'New Resources'!Z137-'New Resources_Spec'!Z137","v":0},{"$f":"+'New Resources'!AA137-'New Resources_Spec'!AA137","v":0},{"$f":"+'New Resources'!AB137-'New Resources_Spec'!AB137","v":0},{"$f":"+'New Resources'!AC137-'New Resources_Spec'!AC137","v":0},{"$f":"+'New Resources'!AD137-'New Resources_Spec'!AD137","v":0},{"$f":"+'New Resources'!AE137-'New Resources_Spec'!AE137","v":0},{"$f":"+'New Resources'!AF137-'New Resources_Spec'!AF137","v":0},{"$f":"+'New Resources'!AG137-'New Resources_Spec'!AG137","v":0},{"$f":"+'New Resources'!AH137-'New Resources_Spec'!AH137","v":0},{"$f":"+'New Resources'!AI137-'New Resources_Spec'!AI137","v":0},{"$f":"+'New Resources'!AJ137-'New Resources_Spec'!AJ137","v":0},{"$f":"+'New Resources'!AK137-'New Resources_Spec'!AK137","v":0},{"$f":"+'New Resources'!AL137-'New Resources_Spec'!AL137","v":0},{"$f":"+'New Resources'!AM137-'New Resources_Spec'!AM137","v":0},{"$f":"+'New Resources'!AN137-'New Resources_Spec'!AN137","v":0},{"$f":"+'New Resources'!AO137-'New Resources_Spec'!AO137","v":0},{"$f":"+'New Resources'!AP137-'New Resources_Spec'!AP137","v":0},{"$f":"+'New Resources'!AQ137-'New Resources_Spec'!AQ137","v":0},{"$f":"+'New Resources'!AR137-'New Resources_Spec'!AR137","v":0},{"$f":"+'New Resources'!AS137-'New Resources_Spec'!AS137","v":0},{"$f":"+'New Resources'!AT137-'New Resources_Spec'!AT137","v":0},{"$f":"+'New Resources'!AU137-'New Resources_Spec'!AU137","v":0},{"$f":"+'New Resources'!AV137-'New Resources_Spec'!AV137","v":0},{"$f":"+'New Resources'!AW137-'New Resources_Spec'!AW137","v":0},{"$f":"+'New Resources'!AX137-'New Resources_Spec'!AX137","v":0},{"$f":"+'New Resources'!AY137-'New Resources_Spec'!AY137","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+'New Resources'!D138-'New Resources_Spec'!D138","v":4076.6160000000018},{"$f":"+'New Resources'!E138-'New Resources_Spec'!E138","v":3213.9279999999999},{"$f":"+'New Resources'!F138-'New Resources_Spec'!F138","v":4119.4000000000015},{"$f":"+'New Resources'!G138-'New Resources_Spec'!G138","v":3305.8960000000006},{"$f":"+'New Resources'!H138-'New Resources_Spec'!H138","v":4119.4000000000015},{"$f":"+'New Resources'!I138-'New Resources_Spec'!I138","v":3543.1440000000002},{"$f":"+'New Resources'!J138-'New Resources_Spec'!J138","v":4284.6160000000018},{"$f":"+'New Resources'!K138-'New Resources_Spec'!K138","v":3377.9279999999999},{"$f":"+'New Resources'!L138-'New Resources_Spec'!L138","v":4119.4000000000015},{"$f":"+'New Resources'!M138-'New Resources_Spec'!M138","v":3048.496000000001},{"$f":"+'New Resources'!N138-'New Resources_Spec'!N138","v":4284.6160000000018},{"$f":"+'New Resources'!O138-'New Resources_Spec'!O138","v":3367.351999999999},{"$f":"+'New Resources'!P138-'New Resources_Spec'!P138","v":4242.6160000000018},{"$f":"+'New Resources'!Q138-'New Resources_Spec'!Q138","v":3101.1039999999994},{"$f":"+'New Resources'!R138-'New Resources_Spec'!R138","v":4036.6160000000018},{"$f":"+'New Resources'!S138-'New Resources_Spec'!S138","v":3183.9279999999999},{"$f":"+'New Resources'!T138-'New Resources_Spec'!T138","v":3881.4000000000015},{"$f":"+'New Resources'!U138-'New Resources_Spec'!U138","v":3106.3199999999997},{"$f":"+'New Resources'!V138-'New Resources_Spec'!V138","v":4036.6160000000018},{"$f":"+'New Resources'!W138-'New Resources_Spec'!W138","v":3183.9279999999999},{"$f":"+'New Resources'!X138-'New Resources_Spec'!X138","v":4192.8319999999985},{"$f":"+'New Resources'!Y138-'New Resources_Spec'!Y138","v":3027.7119999999995},{"$f":"+'New Resources'!Z138-'New Resources_Spec'!Z138","v":3726.1840000000011},{"$f":"+'New Resources'!AA138-'New Resources_Spec'!AA138","v":3261.5360000000001},{"$f":"+'New Resources'!AB138-'New Resources_Spec'!AB138","v":-86.736000000000104},{"$f":"+'New Resources'!AC138-'New Resources_Spec'!AC138","v":-61.976000000001932},{"$f":"+'New Resources'!AD138-'New Resources_Spec'!AD138","v":119.79999999999995},{"$f":"+'New Resources'!AE138-'New Resources_Spec'!AE138","v":96.216999999997597},{"$f":"+'New Resources'!AF138-'New Resources_Spec'!AF138","v":119.79999999999995},{"$f":"+'New Resources'!AG138-'New Resources_Spec'!AG138","v":103.48800000000188},{"$f":"+'New Resources'!AH138-'New Resources_Spec'!AH138","v":125.03199999999993},{"$f":"+'New Resources'!AI138-'New Resources_Spec'!AI138","v":98.256000000001904},{"$f":"+'New Resources'!AJ138-'New Resources_Spec'!AJ138","v":114.56799999999998},{"$f":"+'New Resources'!AK138-'New Resources_Spec'!AK138","v":87.175999999999931},{"$f":"+'New Resources'!AL138-'New Resources_Spec'!AL138","v":125.03199999999993},{"$f":"+'New Resources'!AM138-'New Resources_Spec'!AM138","v":97.679000000000769},{"$f":"+'New Resources'!AN138-'New Resources_Spec'!AN138","v":83.031999999999925},{"$f":"+'New Resources'!AO138-'New Resources_Spec'!AO138","v":61.407999999999902},{"$f":"+'New Resources'!AP138-'New Resources_Spec'!AP138","v":-122.96800000000007},{"$f":"+'New Resources'!AQ138-'New Resources_Spec'!AQ138","v":-95.743999999998096},{"$f":"+'New Resources'!AR138-'New Resources_Spec'!AR138","v":-118.20000000000005},{"$f":"+'New Resources'!AS138-'New Resources_Spec'!AS138","v":-93.360000000000127},{"$f":"+'New Resources'!AT138-'New Resources_Spec'!AT138","v":-122.96800000000007},{"$f":"+'New Resources'!AU138-'New Resources_Spec'!AU138","v":-95.743999999998096},{"$f":"+'New Resources'!AV138-'New Resources_Spec'!AV138","v":-122.96800000000007},{"$f":"+'New Resources'!AW138-'New Resources_Spec'!AW138","v":-95.743999999998096},{"$f":"+'New Resources'!AX138-'New Resources_Spec'!AX138","v":-118.20000000000005},{"$f":"+'New Resources'!AY138-'New Resources_Spec'!AY138","v":-93.360000000000127}]

{"sheet":"New Resources","index":25,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resources (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!D4-Tier2!D4-T2Remarketing!D4,0),MAX(AboveHWM!D4-'PNGC T2 Allocation'!D4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!E4-Tier2!E4-T2Remarketing!E4,0),MAX(AboveHWM!E4-'PNGC T2 Allocation'!E4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!F4-Tier2!F4-T2Remarketing!F4,0),MAX(AboveHWM!F4-'PNGC T2 Allocation'!F4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!G4-Tier2!G4-T2Remarketing!G4,0),MAX(AboveHWM!G4-'PNGC T2 Allocation'!G4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!H4-Tier2!H4-T2Remarketing!H4,0),MAX(AboveHWM!H4-'PNGC T2 Allocation'!H4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!I4-Tier2!I4-T2Remarketing!I4,0),MAX(AboveHWM!I4-'PNGC T2 Allocation'!I4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!J4-Tier2!J4-T2Remarketing!J4,0),MAX(AboveHWM!J4-'PNGC T2 Allocation'!J4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!K4-Tier2!K4-T2Remarketing!K4,0),MAX(AboveHWM!K4-'PNGC T2 Allocation'!K4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!L4-Tier2!L4-T2Remarketing!L4,0),MAX(AboveHWM!L4-'PNGC T2 Allocation'!L4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!M4-Tier2!M4-T2Remarketing!M4,0),MAX(AboveHWM!M4-'PNGC T2 Allocation'!M4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!N4-Tier2!N4-T2Remarketing!N4,0),MAX(AboveHWM!N4-'PNGC T2 Allocation'!N4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!O4-Tier2!O4-T2Remarketing!O4,0),MAX(AboveHWM!O4-'PNGC T2 Allocation'!O4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!P4-Tier2!P4-T2Remarketing!P4,0),MAX(AboveHWM!P4-'PNGC T2 Allocation'!P4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Q4-Tier2!Q4-T2Remarketing!Q4,0),MAX(AboveHWM!Q4-'PNGC T2 Allocation'!Q4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!R4-Tier2!R4-T2Remarketing!R4,0),MAX(AboveHWM!R4-'PNGC T2 Allocation'!R4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!S4-Tier2!S4-T2Remarketing!S4,0),MAX(AboveHWM!S4-'PNGC T2 Allocation'!S4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!T4-Tier2!T4-T2Remarketing!T4,0),MAX(AboveHWM!T4-'PNGC T2 Allocation'!T4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!U4-Tier2!U4-T2Remarketing!U4,0),MAX(AboveHWM!U4-'PNGC T2 Allocation'!U4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!V4-Tier2!V4-T2Remarketing!V4,0),MAX(AboveHWM!V4-'PNGC T2 Allocation'!V4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!W4-Tier2!W4-T2Remarketing!W4,0),MAX(AboveHWM!W4-'PNGC T2 Allocation'!W4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!X4-Tier2!X4-T2Remarketing!X4,0),MAX(AboveHWM!X4-'PNGC T2 Allocation'!X4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Y4-Tier2!Y4-T2Remarketing!Y4,0),MAX(AboveHWM!Y4-'PNGC T2 Allocation'!Y4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!Z4-Tier2!Z4-T2Remarketing!Z4,0),MAX(AboveHWM!Z4-'PNGC T2 Allocation'!Z4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AA4-Tier2!AA4-T2Remarketing!AA4,0),MAX(AboveHWM!AA4-'PNGC T2 Allocation'!AA4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AB4-Tier2!AB4-T2Remarketing!AB4,0),MAX(AboveHWM!AB4-'PNGC T2 Allocation'!AB4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AC4-Tier2!AC4-T2Remarketing!AC4,0),MAX(AboveHWM!AC4-'PNGC T2 Allocation'!AC4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AD4-Tier2!AD4-T2Remarketing!AD4,0),MAX(AboveHWM!AD4-'PNGC T2 Allocation'!AD4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AE4-Tier2!AE4-T2Remarketing!AE4,0),MAX(AboveHWM!AE4-'PNGC T2 Allocation'!AE4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AF4-Tier2!AF4-T2Remarketing!AF4,0),MAX(AboveHWM!AF4-'PNGC T2 Allocation'!AF4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AG4-Tier2!AG4-T2Remarketing!AG4,0),MAX(AboveHWM!AG4-'PNGC T2 Allocation'!AG4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AH4-Tier2!AH4-T2Remarketing!AH4,0),MAX(AboveHWM!AH4-'PNGC T2 Allocation'!AH4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AI4-Tier2!AI4-T2Remarketing!AI4,0),MAX(AboveHWM!AI4-'PNGC T2 Allocation'!AI4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AJ4-Tier2!AJ4-T2Remarketing!AJ4,0),MAX(AboveHWM!AJ4-'PNGC T2 Allocation'!AJ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AK4-Tier2!AK4-T2Remarketing!AK4,0),MAX(AboveHWM!AK4-'PNGC T2 Allocation'!AK4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AL4-Tier2!AL4-T2Remarketing!AL4,0),MAX(AboveHWM!AL4-'PNGC T2 Allocation'!AL4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AM4-Tier2!AM4-T2Remarketing!AM4,0),MAX(AboveHWM!AM4-'PNGC T2 Allocation'!AM4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AN4-Tier2!AN4-T2Remarketing!AN4,0),MAX(AboveHWM!AN4-'PNGC T2 Allocation'!AN4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AO4-Tier2!AO4-T2Remarketing!AO4,0),MAX(AboveHWM!AO4-'PNGC T2 Allocation'!AO4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AP4-Tier2!AP4-T2Remarketing!AP4,0),MAX(AboveHWM!AP4-'PNGC T2 Allocation'!AP4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AQ4-Tier2!AQ4-T2Remarketing!AQ4,0),MAX(AboveHWM!AQ4-'PNGC T2 Allocation'!AQ4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AR4-Tier2!AR4-T2Remarketing!AR4,0),MAX(AboveHWM!AR4-'PNGC T2 Allocation'!AR4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AS4-Tier2!AS4-T2Remarketing!AS4,0),MAX(AboveHWM!AS4-'PNGC T2 Allocation'!AS4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AT4-Tier2!AT4-T2Remarketing!AT4,0),MAX(AboveHWM!AT4-'PNGC T2 Allocation'!AT4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AU4-Tier2!AU4-T2Remarketing!AU4,0),MAX(AboveHWM!AU4-'PNGC T2 Allocation'!AU4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AV4-Tier2!AV4-T2Remarketing!AV4,0),MAX(AboveHWM!AV4-'PNGC T2 Allocation'!AV4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AW4-Tier2!AW4-T2Remarketing!AW4,0),MAX(AboveHWM!AW4-'PNGC T2 Allocation'!AW4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AX4-Tier2!AX4-T2Remarketing!AX4,0),MAX(AboveHWM!AX4-'PNGC T2 Allocation'!AX4,0))","v":0},{"$f":"IF(TOCA!$E4=0,MAX(AboveHWM!AY4-Tier2!AY4-T2Remarketing!AY4,0),MAX(AboveHWM!AY4-'PNGC T2 Allocation'!AY4,0))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!D5-Tier2!D5-T2Remarketing!D5,0),MAX(AboveHWM!D5-'PNGC T2 Allocation'!D5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!E5-Tier2!E5-T2Remarketing!E5,0),MAX(AboveHWM!E5-'PNGC T2 Allocation'!E5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!F5-Tier2!F5-T2Remarketing!F5,0),MAX(AboveHWM!F5-'PNGC T2 Allocation'!F5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!G5-Tier2!G5-T2Remarketing!G5,0),MAX(AboveHWM!G5-'PNGC T2 Allocation'!G5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!H5-Tier2!H5-T2Remarketing!H5,0),MAX(AboveHWM!H5-'PNGC T2 Allocation'!H5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!I5-Tier2!I5-T2Remarketing!I5,0),MAX(AboveHWM!I5-'PNGC T2 Allocation'!I5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!J5-Tier2!J5-T2Remarketing!J5,0),MAX(AboveHWM!J5-'PNGC T2 Allocation'!J5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!K5-Tier2!K5-T2Remarketing!K5,0),MAX(AboveHWM!K5-'PNGC T2 Allocation'!K5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!L5-Tier2!L5-T2Remarketing!L5,0),MAX(AboveHWM!L5-'PNGC T2 Allocation'!L5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!M5-Tier2!M5-T2Remarketing!M5,0),MAX(AboveHWM!M5-'PNGC T2 Allocation'!M5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!N5-Tier2!N5-T2Remarketing!N5,0),MAX(AboveHWM!N5-'PNGC T2 Allocation'!N5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!O5-Tier2!O5-T2Remarketing!O5,0),MAX(AboveHWM!O5-'PNGC T2 Allocation'!O5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!P5-Tier2!P5-T2Remarketing!P5,0),MAX(AboveHWM!P5-'PNGC T2 Allocation'!P5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Q5-Tier2!Q5-T2Remarketing!Q5,0),MAX(AboveHWM!Q5-'PNGC T2 Allocation'!Q5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!R5-Tier2!R5-T2Remarketing!R5,0),MAX(AboveHWM!R5-'PNGC T2 Allocation'!R5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!S5-Tier2!S5-T2Remarketing!S5,0),MAX(AboveHWM!S5-'PNGC T2 Allocation'!S5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!T5-Tier2!T5-T2Remarketing!T5,0),MAX(AboveHWM!T5-'PNGC T2 Allocation'!T5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!U5-Tier2!U5-T2Remarketing!U5,0),MAX(AboveHWM!U5-'PNGC T2 Allocation'!U5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!V5-Tier2!V5-T2Remarketing!V5,0),MAX(AboveHWM!V5-'PNGC T2 Allocation'!V5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!W5-Tier2!W5-T2Remarketing!W5,0),MAX(AboveHWM!W5-'PNGC T2 Allocation'!W5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!X5-Tier2!X5-T2Remarketing!X5,0),MAX(AboveHWM!X5-'PNGC T2 Allocation'!X5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Y5-Tier2!Y5-T2Remarketing!Y5,0),MAX(AboveHWM!Y5-'PNGC T2 Allocation'!Y5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!Z5-Tier2!Z5-T2Remarketing!Z5,0),MAX(AboveHWM!Z5-'PNGC T2 Allocation'!Z5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AA5-Tier2!AA5-T2Remarketing!AA5,0),MAX(AboveHWM!AA5-'PNGC T2 Allocation'!AA5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AB5-Tier2!AB5-T2Remarketing!AB5,0),MAX(AboveHWM!AB5-'PNGC T2 Allocation'!AB5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AC5-Tier2!AC5-T2Remarketing!AC5,0),MAX(AboveHWM!AC5-'PNGC T2 Allocation'!AC5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AD5-Tier2!AD5-T2Remarketing!AD5,0),MAX(AboveHWM!AD5-'PNGC T2 Allocation'!AD5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AE5-Tier2!AE5-T2Remarketing!AE5,0),MAX(AboveHWM!AE5-'PNGC T2 Allocation'!AE5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AF5-Tier2!AF5-T2Remarketing!AF5,0),MAX(AboveHWM!AF5-'PNGC T2 Allocation'!AF5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AG5-Tier2!AG5-T2Remarketing!AG5,0),MAX(AboveHWM!AG5-'PNGC T2 Allocation'!AG5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AH5-Tier2!AH5-T2Remarketing!AH5,0),MAX(AboveHWM!AH5-'PNGC T2 Allocation'!AH5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AI5-Tier2!AI5-T2Remarketing!AI5,0),MAX(AboveHWM!AI5-'PNGC T2 Allocation'!AI5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AJ5-Tier2!AJ5-T2Remarketing!AJ5,0),MAX(AboveHWM!AJ5-'PNGC T2 Allocation'!AJ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AK5-Tier2!AK5-T2Remarketing!AK5,0),MAX(AboveHWM!AK5-'PNGC T2 Allocation'!AK5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AL5-Tier2!AL5-T2Remarketing!AL5,0),MAX(AboveHWM!AL5-'PNGC T2 Allocation'!AL5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AM5-Tier2!AM5-T2Remarketing!AM5,0),MAX(AboveHWM!AM5-'PNGC T2 Allocation'!AM5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AN5-Tier2!AN5-T2Remarketing!AN5,0),MAX(AboveHWM!AN5-'PNGC T2 Allocation'!AN5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AO5-Tier2!AO5-T2Remarketing!AO5,0),MAX(AboveHWM!AO5-'PNGC T2 Allocation'!AO5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AP5-Tier2!AP5-T2Remarketing!AP5,0),MAX(AboveHWM!AP5-'PNGC T2 Allocation'!AP5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AQ5-Tier2!AQ5-T2Remarketing!AQ5,0),MAX(AboveHWM!AQ5-'PNGC T2 Allocation'!AQ5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AR5-Tier2!AR5-T2Remarketing!AR5,0),MAX(AboveHWM!AR5-'PNGC T2 Allocation'!AR5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AS5-Tier2!AS5-T2Remarketing!AS5,0),MAX(AboveHWM!AS5-'PNGC T2 Allocation'!AS5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AT5-Tier2!AT5-T2Remarketing!AT5,0),MAX(AboveHWM!AT5-'PNGC T2 Allocation'!AT5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AU5-Tier2!AU5-T2Remarketing!AU5,0),MAX(AboveHWM!AU5-'PNGC T2 Allocation'!AU5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AV5-Tier2!AV5-T2Remarketing!AV5,0),MAX(AboveHWM!AV5-'PNGC T2 Allocation'!AV5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AW5-Tier2!AW5-T2Remarketing!AW5,0),MAX(AboveHWM!AW5-'PNGC T2 Allocation'!AW5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AX5-Tier2!AX5-T2Remarketing!AX5,0),MAX(AboveHWM!AX5-'PNGC T2 Allocation'!AX5,0))","v":0},{"$f":"IF(TOCA!$E5=0,MAX(AboveHWM!AY5-Tier2!AY5-T2Remarketing!AY5,0),MAX(AboveHWM!AY5-'PNGC T2 Allocation'!AY5,0))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!D6-Tier2!D6-T2Remarketing!D6,0),MAX(AboveHWM!D6-'PNGC T2 Allocation'!D6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!E6-Tier2!E6-T2Remarketing!E6,0),MAX(AboveHWM!E6-'PNGC T2 Allocation'!E6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!F6-Tier2!F6-T2Remarketing!F6,0),MAX(AboveHWM!F6-'PNGC T2 Allocation'!F6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!G6-Tier2!G6-T2Remarketing!G6,0),MAX(AboveHWM!G6-'PNGC T2 Allocation'!G6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!H6-Tier2!H6-T2Remarketing!H6,0),MAX(AboveHWM!H6-'PNGC T2 Allocation'!H6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!I6-Tier2!I6-T2Remarketing!I6,0),MAX(AboveHWM!I6-'PNGC T2 Allocation'!I6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!J6-Tier2!J6-T2Remarketing!J6,0),MAX(AboveHWM!J6-'PNGC T2 Allocation'!J6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!K6-Tier2!K6-T2Remarketing!K6,0),MAX(AboveHWM!K6-'PNGC T2 Allocation'!K6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!L6-Tier2!L6-T2Remarketing!L6,0),MAX(AboveHWM!L6-'PNGC T2 Allocation'!L6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!M6-Tier2!M6-T2Remarketing!M6,0),MAX(AboveHWM!M6-'PNGC T2 Allocation'!M6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!N6-Tier2!N6-T2Remarketing!N6,0),MAX(AboveHWM!N6-'PNGC T2 Allocation'!N6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!O6-Tier2!O6-T2Remarketing!O6,0),MAX(AboveHWM!O6-'PNGC T2 Allocation'!O6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!P6-Tier2!P6-T2Remarketing!P6,0),MAX(AboveHWM!P6-'PNGC T2 Allocation'!P6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Q6-Tier2!Q6-T2Remarketing!Q6,0),MAX(AboveHWM!Q6-'PNGC T2 Allocation'!Q6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!R6-Tier2!R6-T2Remarketing!R6,0),MAX(AboveHWM!R6-'PNGC T2 Allocation'!R6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!S6-Tier2!S6-T2Remarketing!S6,0),MAX(AboveHWM!S6-'PNGC T2 Allocation'!S6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!T6-Tier2!T6-T2Remarketing!T6,0),MAX(AboveHWM!T6-'PNGC T2 Allocation'!T6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!U6-Tier2!U6-T2Remarketing!U6,0),MAX(AboveHWM!U6-'PNGC T2 Allocation'!U6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!V6-Tier2!V6-T2Remarketing!V6,0),MAX(AboveHWM!V6-'PNGC T2 Allocation'!V6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!W6-Tier2!W6-T2Remarketing!W6,0),MAX(AboveHWM!W6-'PNGC T2 Allocation'!W6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!X6-Tier2!X6-T2Remarketing!X6,0),MAX(AboveHWM!X6-'PNGC T2 Allocation'!X6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Y6-Tier2!Y6-T2Remarketing!Y6,0),MAX(AboveHWM!Y6-'PNGC T2 Allocation'!Y6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!Z6-Tier2!Z6-T2Remarketing!Z6,0),MAX(AboveHWM!Z6-'PNGC T2 Allocation'!Z6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AA6-Tier2!AA6-T2Remarketing!AA6,0),MAX(AboveHWM!AA6-'PNGC T2 Allocation'!AA6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AB6-Tier2!AB6-T2Remarketing!AB6,0),MAX(AboveHWM!AB6-'PNGC T2 Allocation'!AB6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AC6-Tier2!AC6-T2Remarketing!AC6,0),MAX(AboveHWM!AC6-'PNGC T2 Allocation'!AC6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AD6-Tier2!AD6-T2Remarketing!AD6,0),MAX(AboveHWM!AD6-'PNGC T2 Allocation'!AD6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AE6-Tier2!AE6-T2Remarketing!AE6,0),MAX(AboveHWM!AE6-'PNGC T2 Allocation'!AE6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AF6-Tier2!AF6-T2Remarketing!AF6,0),MAX(AboveHWM!AF6-'PNGC T2 Allocation'!AF6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AG6-Tier2!AG6-T2Remarketing!AG6,0),MAX(AboveHWM!AG6-'PNGC T2 Allocation'!AG6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AH6-Tier2!AH6-T2Remarketing!AH6,0),MAX(AboveHWM!AH6-'PNGC T2 Allocation'!AH6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AI6-Tier2!AI6-T2Remarketing!AI6,0),MAX(AboveHWM!AI6-'PNGC T2 Allocation'!AI6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AJ6-Tier2!AJ6-T2Remarketing!AJ6,0),MAX(AboveHWM!AJ6-'PNGC T2 Allocation'!AJ6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AK6-Tier2!AK6-T2Remarketing!AK6,0),MAX(AboveHWM!AK6-'PNGC T2 Allocation'!AK6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AL6-Tier2!AL6-T2Remarketing!AL6,0),MAX(AboveHWM!AL6-'PNGC T2 Allocation'!AL6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AM6-Tier2!AM6-T2Remarketing!AM6,0),MAX(AboveHWM!AM6-'PNGC T2 Allocation'!AM6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AN6-Tier2!AN6-T2Remarketing!AN6,0),MAX(AboveHWM!AN6-'PNGC T2 Allocation'!AN6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AO6-Tier2!AO6-T2Remarketing!AO6,0),MAX(AboveHWM!AO6-'PNGC T2 Allocation'!AO6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AP6-Tier2!AP6-T2Remarketing!AP6,0),MAX(AboveHWM!AP6-'PNGC T2 Allocation'!AP6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AQ6-Tier2!AQ6-T2Remarketing!AQ6,0),MAX(AboveHWM!AQ6-'PNGC T2 Allocation'!AQ6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AR6-Tier2!AR6-T2Remarketing!AR6,0),MAX(AboveHWM!AR6-'PNGC T2 Allocation'!AR6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AS6-Tier2!AS6-T2Remarketing!AS6,0),MAX(AboveHWM!AS6-'PNGC T2 Allocation'!AS6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AT6-Tier2!AT6-T2Remarketing!AT6,0),MAX(AboveHWM!AT6-'PNGC T2 Allocation'!AT6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AU6-Tier2!AU6-T2Remarketing!AU6,0),MAX(AboveHWM!AU6-'PNGC T2 Allocation'!AU6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AV6-Tier2!AV6-T2Remarketing!AV6,0),MAX(AboveHWM!AV6-'PNGC T2 Allocation'!AV6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AW6-Tier2!AW6-T2Remarketing!AW6,0),MAX(AboveHWM!AW6-'PNGC T2 Allocation'!AW6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AX6-Tier2!AX6-T2Remarketing!AX6,0),MAX(AboveHWM!AX6-'PNGC T2 Allocation'!AX6,0))","v":0},{"$f":"IF(TOCA!$E6=0,MAX(AboveHWM!AY6-Tier2!AY6-T2Remarketing!AY6,0),MAX(AboveHWM!AY6-'PNGC T2 Allocation'!AY6,0))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!D7-Tier2!D7-T2Remarketing!D7,0),MAX(AboveHWM!D7-'PNGC T2 Allocation'!D7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!E7-Tier2!E7-T2Remarketing!E7,0),MAX(AboveHWM!E7-'PNGC T2 Allocation'!E7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!F7-Tier2!F7-T2Remarketing!F7,0),MAX(AboveHWM!F7-'PNGC T2 Allocation'!F7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!G7-Tier2!G7-T2Remarketing!G7,0),MAX(AboveHWM!G7-'PNGC T2 Allocation'!G7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!H7-Tier2!H7-T2Remarketing!H7,0),MAX(AboveHWM!H7-'PNGC T2 Allocation'!H7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!I7-Tier2!I7-T2Remarketing!I7,0),MAX(AboveHWM!I7-'PNGC T2 Allocation'!I7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!J7-Tier2!J7-T2Remarketing!J7,0),MAX(AboveHWM!J7-'PNGC T2 Allocation'!J7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!K7-Tier2!K7-T2Remarketing!K7,0),MAX(AboveHWM!K7-'PNGC T2 Allocation'!K7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!L7-Tier2!L7-T2Remarketing!L7,0),MAX(AboveHWM!L7-'PNGC T2 Allocation'!L7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!M7-Tier2!M7-T2Remarketing!M7,0),MAX(AboveHWM!M7-'PNGC T2 Allocation'!M7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!N7-Tier2!N7-T2Remarketing!N7,0),MAX(AboveHWM!N7-'PNGC T2 Allocation'!N7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!O7-Tier2!O7-T2Remarketing!O7,0),MAX(AboveHWM!O7-'PNGC T2 Allocation'!O7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!P7-Tier2!P7-T2Remarketing!P7,0),MAX(AboveHWM!P7-'PNGC T2 Allocation'!P7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Q7-Tier2!Q7-T2Remarketing!Q7,0),MAX(AboveHWM!Q7-'PNGC T2 Allocation'!Q7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!R7-Tier2!R7-T2Remarketing!R7,0),MAX(AboveHWM!R7-'PNGC T2 Allocation'!R7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!S7-Tier2!S7-T2Remarketing!S7,0),MAX(AboveHWM!S7-'PNGC T2 Allocation'!S7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!T7-Tier2!T7-T2Remarketing!T7,0),MAX(AboveHWM!T7-'PNGC T2 Allocation'!T7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!U7-Tier2!U7-T2Remarketing!U7,0),MAX(AboveHWM!U7-'PNGC T2 Allocation'!U7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!V7-Tier2!V7-T2Remarketing!V7,0),MAX(AboveHWM!V7-'PNGC T2 Allocation'!V7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!W7-Tier2!W7-T2Remarketing!W7,0),MAX(AboveHWM!W7-'PNGC T2 Allocation'!W7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!X7-Tier2!X7-T2Remarketing!X7,0),MAX(AboveHWM!X7-'PNGC T2 Allocation'!X7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Y7-Tier2!Y7-T2Remarketing!Y7,0),MAX(AboveHWM!Y7-'PNGC T2 Allocation'!Y7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!Z7-Tier2!Z7-T2Remarketing!Z7,0),MAX(AboveHWM!Z7-'PNGC T2 Allocation'!Z7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AA7-Tier2!AA7-T2Remarketing!AA7,0),MAX(AboveHWM!AA7-'PNGC T2 Allocation'!AA7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AB7-Tier2!AB7-T2Remarketing!AB7,0),MAX(AboveHWM!AB7-'PNGC T2 Allocation'!AB7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AC7-Tier2!AC7-T2Remarketing!AC7,0),MAX(AboveHWM!AC7-'PNGC T2 Allocation'!AC7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AD7-Tier2!AD7-T2Remarketing!AD7,0),MAX(AboveHWM!AD7-'PNGC T2 Allocation'!AD7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AE7-Tier2!AE7-T2Remarketing!AE7,0),MAX(AboveHWM!AE7-'PNGC T2 Allocation'!AE7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AF7-Tier2!AF7-T2Remarketing!AF7,0),MAX(AboveHWM!AF7-'PNGC T2 Allocation'!AF7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AG7-Tier2!AG7-T2Remarketing!AG7,0),MAX(AboveHWM!AG7-'PNGC T2 Allocation'!AG7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AH7-Tier2!AH7-T2Remarketing!AH7,0),MAX(AboveHWM!AH7-'PNGC T2 Allocation'!AH7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AI7-Tier2!AI7-T2Remarketing!AI7,0),MAX(AboveHWM!AI7-'PNGC T2 Allocation'!AI7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AJ7-Tier2!AJ7-T2Remarketing!AJ7,0),MAX(AboveHWM!AJ7-'PNGC T2 Allocation'!AJ7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AK7-Tier2!AK7-T2Remarketing!AK7,0),MAX(AboveHWM!AK7-'PNGC T2 Allocation'!AK7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AL7-Tier2!AL7-T2Remarketing!AL7,0),MAX(AboveHWM!AL7-'PNGC T2 Allocation'!AL7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AM7-Tier2!AM7-T2Remarketing!AM7,0),MAX(AboveHWM!AM7-'PNGC T2 Allocation'!AM7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AN7-Tier2!AN7-T2Remarketing!AN7,0),MAX(AboveHWM!AN7-'PNGC T2 Allocation'!AN7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AO7-Tier2!AO7-T2Remarketing!AO7,0),MAX(AboveHWM!AO7-'PNGC T2 Allocation'!AO7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AP7-Tier2!AP7-T2Remarketing!AP7,0),MAX(AboveHWM!AP7-'PNGC T2 Allocation'!AP7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AQ7-Tier2!AQ7-T2Remarketing!AQ7,0),MAX(AboveHWM!AQ7-'PNGC T2 Allocation'!AQ7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AR7-Tier2!AR7-T2Remarketing!AR7,0),MAX(AboveHWM!AR7-'PNGC T2 Allocation'!AR7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AS7-Tier2!AS7-T2Remarketing!AS7,0),MAX(AboveHWM!AS7-'PNGC T2 Allocation'!AS7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AT7-Tier2!AT7-T2Remarketing!AT7,0),MAX(AboveHWM!AT7-'PNGC T2 Allocation'!AT7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AU7-Tier2!AU7-T2Remarketing!AU7,0),MAX(AboveHWM!AU7-'PNGC T2 Allocation'!AU7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AV7-Tier2!AV7-T2Remarketing!AV7,0),MAX(AboveHWM!AV7-'PNGC T2 Allocation'!AV7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AW7-Tier2!AW7-T2Remarketing!AW7,0),MAX(AboveHWM!AW7-'PNGC T2 Allocation'!AW7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AX7-Tier2!AX7-T2Remarketing!AX7,0),MAX(AboveHWM!AX7-'PNGC T2 Allocation'!AX7,0))","v":0},{"$f":"IF(TOCA!$E7=0,MAX(AboveHWM!AY7-Tier2!AY7-T2Remarketing!AY7,0),MAX(AboveHWM!AY7-'PNGC T2 Allocation'!AY7,0))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!D8-Tier2!D8-T2Remarketing!D8,0),MAX(AboveHWM!D8-'PNGC T2 Allocation'!D8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!E8-Tier2!E8-T2Remarketing!E8,0),MAX(AboveHWM!E8-'PNGC T2 Allocation'!E8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!F8-Tier2!F8-T2Remarketing!F8,0),MAX(AboveHWM!F8-'PNGC T2 Allocation'!F8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!G8-Tier2!G8-T2Remarketing!G8,0),MAX(AboveHWM!G8-'PNGC T2 Allocation'!G8,0))","v":1926.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!H8-Tier2!H8-T2Remarketing!H8,0),MAX(AboveHWM!H8-'PNGC T2 Allocation'!H8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!I8-Tier2!I8-T2Remarketing!I8,0),MAX(AboveHWM!I8-'PNGC T2 Allocation'!I8,0))","v":2064},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!J8-Tier2!J8-T2Remarketing!J8,0),MAX(AboveHWM!J8-'PNGC T2 Allocation'!J8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!K8-Tier2!K8-T2Remarketing!K8,0),MAX(AboveHWM!K8-'PNGC T2 Allocation'!K8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!L8-Tier2!L8-T2Remarketing!L8,0),MAX(AboveHWM!L8-'PNGC T2 Allocation'!L8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!M8-Tier2!M8-T2Remarketing!M8,0),MAX(AboveHWM!M8-'PNGC T2 Allocation'!M8,0))","v":1776.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!N8-Tier2!N8-T2Remarketing!N8,0),MAX(AboveHWM!N8-'PNGC T2 Allocation'!N8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!O8-Tier2!O8-T2Remarketing!O8,0),MAX(AboveHWM!O8-'PNGC T2 Allocation'!O8,0))","v":1962},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!P8-Tier2!P8-T2Remarketing!P8,0),MAX(AboveHWM!P8-'PNGC T2 Allocation'!P8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Q8-Tier2!Q8-T2Remarketing!Q8,0),MAX(AboveHWM!Q8-'PNGC T2 Allocation'!Q8,0))","v":1824},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!R8-Tier2!R8-T2Remarketing!R8,0),MAX(AboveHWM!R8-'PNGC T2 Allocation'!R8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!S8-Tier2!S8-T2Remarketing!S8,0),MAX(AboveHWM!S8-'PNGC T2 Allocation'!S8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!T8-Tier2!T8-T2Remarketing!T8,0),MAX(AboveHWM!T8-'PNGC T2 Allocation'!T8,0))","v":2400},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!U8-Tier2!U8-T2Remarketing!U8,0),MAX(AboveHWM!U8-'PNGC T2 Allocation'!U8,0))","v":1920},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!V8-Tier2!V8-T2Remarketing!V8,0),MAX(AboveHWM!V8-'PNGC T2 Allocation'!V8,0))","v":2496.0000000000005},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!W8-Tier2!W8-T2Remarketing!W8,0),MAX(AboveHWM!W8-'PNGC T2 Allocation'!W8,0))","v":1968.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!X8-Tier2!X8-T2Remarketing!X8,0),MAX(AboveHWM!X8-'PNGC T2 Allocation'!X8,0))","v":2592},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Y8-Tier2!Y8-T2Remarketing!Y8,0),MAX(AboveHWM!Y8-'PNGC T2 Allocation'!Y8,0))","v":1872.0000000000002},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!Z8-Tier2!Z8-T2Remarketing!Z8,0),MAX(AboveHWM!Z8-'PNGC T2 Allocation'!Z8,0))","v":2304},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AA8-Tier2!AA8-T2Remarketing!AA8,0),MAX(AboveHWM!AA8-'PNGC T2 Allocation'!AA8,0))","v":2016},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AB8-Tier2!AB8-T2Remarketing!AB8,0),MAX(AboveHWM!AB8-'PNGC T2 Allocation'!AB8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AC8-Tier2!AC8-T2Remarketing!AC8,0),MAX(AboveHWM!AC8-'PNGC T2 Allocation'!AC8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AD8-Tier2!AD8-T2Remarketing!AD8,0),MAX(AboveHWM!AD8-'PNGC T2 Allocation'!AD8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AE8-Tier2!AE8-T2Remarketing!AE8,0),MAX(AboveHWM!AE8-'PNGC T2 Allocation'!AE8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AF8-Tier2!AF8-T2Remarketing!AF8,0),MAX(AboveHWM!AF8-'PNGC T2 Allocation'!AF8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AG8-Tier2!AG8-T2Remarketing!AG8,0),MAX(AboveHWM!AG8-'PNGC T2 Allocation'!AG8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AH8-Tier2!AH8-T2Remarketing!AH8,0),MAX(AboveHWM!AH8-'PNGC T2 Allocation'!AH8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AI8-Tier2!AI8-T2Remarketing!AI8,0),MAX(AboveHWM!AI8-'PNGC T2 Allocation'!AI8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AJ8-Tier2!AJ8-T2Remarketing!AJ8,0),MAX(AboveHWM!AJ8-'PNGC T2 Allocation'!AJ8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AK8-Tier2!AK8-T2Remarketing!AK8,0),MAX(AboveHWM!AK8-'PNGC T2 Allocation'!AK8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AL8-Tier2!AL8-T2Remarketing!AL8,0),MAX(AboveHWM!AL8-'PNGC T2 Allocation'!AL8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AM8-Tier2!AM8-T2Remarketing!AM8,0),MAX(AboveHWM!AM8-'PNGC T2 Allocation'!AM8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AN8-Tier2!AN8-T2Remarketing!AN8,0),MAX(AboveHWM!AN8-'PNGC T2 Allocation'!AN8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AO8-Tier2!AO8-T2Remarketing!AO8,0),MAX(AboveHWM!AO8-'PNGC T2 Allocation'!AO8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AP8-Tier2!AP8-T2Remarketing!AP8,0),MAX(AboveHWM!AP8-'PNGC T2 Allocation'!AP8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AQ8-Tier2!AQ8-T2Remarketing!AQ8,0),MAX(AboveHWM!AQ8-'PNGC T2 Allocation'!AQ8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AR8-Tier2!AR8-T2Remarketing!AR8,0),MAX(AboveHWM!AR8-'PNGC T2 Allocation'!AR8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AS8-Tier2!AS8-T2Remarketing!AS8,0),MAX(AboveHWM!AS8-'PNGC T2 Allocation'!AS8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AT8-Tier2!AT8-T2Remarketing!AT8,0),MAX(AboveHWM!AT8-'PNGC T2 Allocation'!AT8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AU8-Tier2!AU8-T2Remarketing!AU8,0),MAX(AboveHWM!AU8-'PNGC T2 Allocation'!AU8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AV8-Tier2!AV8-T2Remarketing!AV8,0),MAX(AboveHWM!AV8-'PNGC T2 Allocation'!AV8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AW8-Tier2!AW8-T2Remarketing!AW8,0),MAX(AboveHWM!AW8-'PNGC T2 Allocation'!AW8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AX8-Tier2!AX8-T2Remarketing!AX8,0),MAX(AboveHWM!AX8-'PNGC T2 Allocation'!AX8,0))","v":0},{"$f":"IF(TOCA!$E8=0,MAX(AboveHWM!AY8-Tier2!AY8-T2Remarketing!AY8,0),MAX(AboveHWM!AY8-'PNGC T2 Allocation'!AY8,0))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!D9-Tier2!D9-T2Remarketing!D9,0),MAX(AboveHWM!D9-'PNGC T2 Allocation'!D9,0))","v":341.99153165613461},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!E9-Tier2!E9-T2Remarketing!E9,0),MAX(AboveHWM!E9-'PNGC T2 Allocation'!E9,0))","v":269.64716919041371},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!F9-Tier2!F9-T2Remarketing!F9,0),MAX(AboveHWM!F9-'PNGC T2 Allocation'!F9,0))","v":328.83801120782164},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!G9-Tier2!G9-T2Remarketing!G9,0),MAX(AboveHWM!G9-'PNGC T2 Allocation'!G9,0))","v":263.89250399427692},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!H9-Tier2!H9-T2Remarketing!H9,0),MAX(AboveHWM!H9-'PNGC T2 Allocation'!H9,0))","v":328.83801120782164},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!I9-Tier2!I9-T2Remarketing!I9,0),MAX(AboveHWM!I9-'PNGC T2 Allocation'!I9,0))","v":282.80068963872645},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!J9-Tier2!J9-T2Remarketing!J9,0),MAX(AboveHWM!J9-'PNGC T2 Allocation'!J9,0))","v":341.99153165613461},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!K9-Tier2!K9-T2Remarketing!K9,0),MAX(AboveHWM!K9-'PNGC T2 Allocation'!K9,0))","v":269.64716919041371},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!L9-Tier2!L9-T2Remarketing!L9,0),MAX(AboveHWM!L9-'PNGC T2 Allocation'!L9,0))","v":328.83801120782164},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!M9-Tier2!M9-T2Remarketing!M9,0),MAX(AboveHWM!M9-'PNGC T2 Allocation'!M9,0))","v":243.3401282937881},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!N9-Tier2!N9-T2Remarketing!N9,0),MAX(AboveHWM!N9-'PNGC T2 Allocation'!N9,0))","v":341.99153165613461},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!O9-Tier2!O9-T2Remarketing!O9,0),MAX(AboveHWM!O9-'PNGC T2 Allocation'!O9,0))","v":268.825074162394},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!P9-Tier2!P9-T2Remarketing!P9,0),MAX(AboveHWM!P9-'PNGC T2 Allocation'!P9,0))","v":341.99153165613461},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Q9-Tier2!Q9-T2Remarketing!Q9,0),MAX(AboveHWM!Q9-'PNGC T2 Allocation'!Q9,0))","v":249.91688851794436},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!R9-Tier2!R9-T2Remarketing!R9,0),MAX(AboveHWM!R9-'PNGC T2 Allocation'!R9,0))","v":341.99153165613461},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!S9-Tier2!S9-T2Remarketing!S9,0),MAX(AboveHWM!S9-'PNGC T2 Allocation'!S9,0))","v":269.64716919041371},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!T9-Tier2!T9-T2Remarketing!T9,0),MAX(AboveHWM!T9-'PNGC T2 Allocation'!T9,0))","v":328.83801120782164},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!U9-Tier2!U9-T2Remarketing!U9,0),MAX(AboveHWM!U9-'PNGC T2 Allocation'!U9,0))","v":263.07040896625722},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!V9-Tier2!V9-T2Remarketing!V9,0),MAX(AboveHWM!V9-'PNGC T2 Allocation'!V9,0))","v":341.99153165613461},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!W9-Tier2!W9-T2Remarketing!W9,0),MAX(AboveHWM!W9-'PNGC T2 Allocation'!W9,0))","v":269.64716919041371},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!X9-Tier2!X9-T2Remarketing!X9,0),MAX(AboveHWM!X9-'PNGC T2 Allocation'!X9,0))","v":355.14505210444736},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Y9-Tier2!Y9-T2Remarketing!Y9,0),MAX(AboveHWM!Y9-'PNGC T2 Allocation'!Y9,0))","v":256.49364874210096},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!Z9-Tier2!Z9-T2Remarketing!Z9,0),MAX(AboveHWM!Z9-'PNGC T2 Allocation'!Z9,0))","v":315.68449075950866},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AA9-Tier2!AA9-T2Remarketing!AA9,0),MAX(AboveHWM!AA9-'PNGC T2 Allocation'!AA9,0))","v":276.22392941457019},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AB9-Tier2!AB9-T2Remarketing!AB9,0),MAX(AboveHWM!AB9-'PNGC T2 Allocation'!AB9,0))","v":85.095417451485901},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AC9-Tier2!AC9-T2Remarketing!AC9,0),MAX(AboveHWM!AC9-'PNGC T2 Allocation'!AC9,0))","v":61.457801492739691},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AD9-Tier2!AD9-T2Remarketing!AD9,0),MAX(AboveHWM!AD9-'PNGC T2 Allocation'!AD9,0))","v":78.792053195820245},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AE9-Tier2!AE9-T2Remarketing!AE9,0),MAX(AboveHWM!AE9-'PNGC T2 Allocation'!AE9,0))","v":63.23062268964577},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AF9-Tier2!AF9-T2Remarketing!AF9,0),MAX(AboveHWM!AF9-'PNGC T2 Allocation'!AF9,0))","v":78.792053195820245},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AG9-Tier2!AG9-T2Remarketing!AG9,0),MAX(AboveHWM!AG9-'PNGC T2 Allocation'!AG9,0))","v":67.761165748405574},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AH9-Tier2!AH9-T2Remarketing!AH9,0),MAX(AboveHWM!AH9-'PNGC T2 Allocation'!AH9,0))","v":81.943735323653073},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AI9-Tier2!AI9-T2Remarketing!AI9,0),MAX(AboveHWM!AI9-'PNGC T2 Allocation'!AI9,0))","v":64.609483620572519},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AJ9-Tier2!AJ9-T2Remarketing!AJ9,0),MAX(AboveHWM!AJ9-'PNGC T2 Allocation'!AJ9,0))","v":75.640371067987417},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AK9-Tier2!AK9-T2Remarketing!AK9,0),MAX(AboveHWM!AK9-'PNGC T2 Allocation'!AK9,0))","v":56.730278300990676},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AL9-Tier2!AL9-T2Remarketing!AL9,0),MAX(AboveHWM!AL9-'PNGC T2 Allocation'!AL9,0))","v":81.943735323653073},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AM9-Tier2!AM9-T2Remarketing!AM9,0),MAX(AboveHWM!AM9-'PNGC T2 Allocation'!AM9,0))","v":64.412503487583081},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AN9-Tier2!AN9-T2Remarketing!AN9,0),MAX(AboveHWM!AN9-'PNGC T2 Allocation'!AN9,0))","v":81.943735323653073},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AO9-Tier2!AO9-T2Remarketing!AO9,0),MAX(AboveHWM!AO9-'PNGC T2 Allocation'!AO9,0))","v":59.881960428823277},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AP9-Tier2!AP9-T2Remarketing!AP9,0),MAX(AboveHWM!AP9-'PNGC T2 Allocation'!AP9,0))","v":81.943735323653073},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AQ9-Tier2!AQ9-T2Remarketing!AQ9,0),MAX(AboveHWM!AQ9-'PNGC T2 Allocation'!AQ9,0))","v":64.609483620572519},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AR9-Tier2!AR9-T2Remarketing!AR9,0),MAX(AboveHWM!AR9-'PNGC T2 Allocation'!AR9,0))","v":78.792053195820245},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AS9-Tier2!AS9-T2Remarketing!AS9,0),MAX(AboveHWM!AS9-'PNGC T2 Allocation'!AS9,0))","v":63.033642556656105},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AT9-Tier2!AT9-T2Remarketing!AT9,0),MAX(AboveHWM!AT9-'PNGC T2 Allocation'!AT9,0))","v":81.943735323653073},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AU9-Tier2!AU9-T2Remarketing!AU9,0),MAX(AboveHWM!AU9-'PNGC T2 Allocation'!AU9,0))","v":64.609483620572519},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AV9-Tier2!AV9-T2Remarketing!AV9,0),MAX(AboveHWM!AV9-'PNGC T2 Allocation'!AV9,0))","v":81.943735323653073},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AW9-Tier2!AW9-T2Remarketing!AW9,0),MAX(AboveHWM!AW9-'PNGC T2 Allocation'!AW9,0))","v":64.609483620572519},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AX9-Tier2!AX9-T2Remarketing!AX9,0),MAX(AboveHWM!AX9-'PNGC T2 Allocation'!AX9,0))","v":78.792053195820245},{"$f":"IF(TOCA!$E9=0,MAX(AboveHWM!AY9-Tier2!AY9-T2Remarketing!AY9,0),MAX(AboveHWM!AY9-'PNGC T2 Allocation'!AY9,0))","v":63.033642556656105}]
[null,10044,"Canby, City of",{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!D10-Tier2!D10-T2Remarketing!D10,0),MAX(AboveHWM!D10-'PNGC T2 Allocation'!D10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!E10-Tier2!E10-T2Remarketing!E10,0),MAX(AboveHWM!E10-'PNGC T2 Allocation'!E10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!F10-Tier2!F10-T2Remarketing!F10,0),MAX(AboveHWM!F10-'PNGC T2 Allocation'!F10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!G10-Tier2!G10-T2Remarketing!G10,0),MAX(AboveHWM!G10-'PNGC T2 Allocation'!G10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!H10-Tier2!H10-T2Remarketing!H10,0),MAX(AboveHWM!H10-'PNGC T2 Allocation'!H10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!I10-Tier2!I10-T2Remarketing!I10,0),MAX(AboveHWM!I10-'PNGC T2 Allocation'!I10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!J10-Tier2!J10-T2Remarketing!J10,0),MAX(AboveHWM!J10-'PNGC T2 Allocation'!J10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!K10-Tier2!K10-T2Remarketing!K10,0),MAX(AboveHWM!K10-'PNGC T2 Allocation'!K10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!L10-Tier2!L10-T2Remarketing!L10,0),MAX(AboveHWM!L10-'PNGC T2 Allocation'!L10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!M10-Tier2!M10-T2Remarketing!M10,0),MAX(AboveHWM!M10-'PNGC T2 Allocation'!M10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!N10-Tier2!N10-T2Remarketing!N10,0),MAX(AboveHWM!N10-'PNGC T2 Allocation'!N10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!O10-Tier2!O10-T2Remarketing!O10,0),MAX(AboveHWM!O10-'PNGC T2 Allocation'!O10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!P10-Tier2!P10-T2Remarketing!P10,0),MAX(AboveHWM!P10-'PNGC T2 Allocation'!P10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Q10-Tier2!Q10-T2Remarketing!Q10,0),MAX(AboveHWM!Q10-'PNGC T2 Allocation'!Q10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!R10-Tier2!R10-T2Remarketing!R10,0),MAX(AboveHWM!R10-'PNGC T2 Allocation'!R10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!S10-Tier2!S10-T2Remarketing!S10,0),MAX(AboveHWM!S10-'PNGC T2 Allocation'!S10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!T10-Tier2!T10-T2Remarketing!T10,0),MAX(AboveHWM!T10-'PNGC T2 Allocation'!T10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!U10-Tier2!U10-T2Remarketing!U10,0),MAX(AboveHWM!U10-'PNGC T2 Allocation'!U10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!V10-Tier2!V10-T2Remarketing!V10,0),MAX(AboveHWM!V10-'PNGC T2 Allocation'!V10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!W10-Tier2!W10-T2Remarketing!W10,0),MAX(AboveHWM!W10-'PNGC T2 Allocation'!W10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!X10-Tier2!X10-T2Remarketing!X10,0),MAX(AboveHWM!X10-'PNGC T2 Allocation'!X10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Y10-Tier2!Y10-T2Remarketing!Y10,0),MAX(AboveHWM!Y10-'PNGC T2 Allocation'!Y10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!Z10-Tier2!Z10-T2Remarketing!Z10,0),MAX(AboveHWM!Z10-'PNGC T2 Allocation'!Z10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AA10-Tier2!AA10-T2Remarketing!AA10,0),MAX(AboveHWM!AA10-'PNGC T2 Allocation'!AA10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AB10-Tier2!AB10-T2Remarketing!AB10,0),MAX(AboveHWM!AB10-'PNGC T2 Allocation'!AB10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AC10-Tier2!AC10-T2Remarketing!AC10,0),MAX(AboveHWM!AC10-'PNGC T2 Allocation'!AC10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AD10-Tier2!AD10-T2Remarketing!AD10,0),MAX(AboveHWM!AD10-'PNGC T2 Allocation'!AD10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AE10-Tier2!AE10-T2Remarketing!AE10,0),MAX(AboveHWM!AE10-'PNGC T2 Allocation'!AE10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AF10-Tier2!AF10-T2Remarketing!AF10,0),MAX(AboveHWM!AF10-'PNGC T2 Allocation'!AF10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AG10-Tier2!AG10-T2Remarketing!AG10,0),MAX(AboveHWM!AG10-'PNGC T2 Allocation'!AG10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AH10-Tier2!AH10-T2Remarketing!AH10,0),MAX(AboveHWM!AH10-'PNGC T2 Allocation'!AH10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AI10-Tier2!AI10-T2Remarketing!AI10,0),MAX(AboveHWM!AI10-'PNGC T2 Allocation'!AI10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AJ10-Tier2!AJ10-T2Remarketing!AJ10,0),MAX(AboveHWM!AJ10-'PNGC T2 Allocation'!AJ10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AK10-Tier2!AK10-T2Remarketing!AK10,0),MAX(AboveHWM!AK10-'PNGC T2 Allocation'!AK10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AL10-Tier2!AL10-T2Remarketing!AL10,0),MAX(AboveHWM!AL10-'PNGC T2 Allocation'!AL10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AM10-Tier2!AM10-T2Remarketing!AM10,0),MAX(AboveHWM!AM10-'PNGC T2 Allocation'!AM10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AN10-Tier2!AN10-T2Remarketing!AN10,0),MAX(AboveHWM!AN10-'PNGC T2 Allocation'!AN10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AO10-Tier2!AO10-T2Remarketing!AO10,0),MAX(AboveHWM!AO10-'PNGC T2 Allocation'!AO10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AP10-Tier2!AP10-T2Remarketing!AP10,0),MAX(AboveHWM!AP10-'PNGC T2 Allocation'!AP10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AQ10-Tier2!AQ10-T2Remarketing!AQ10,0),MAX(AboveHWM!AQ10-'PNGC T2 Allocation'!AQ10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AR10-Tier2!AR10-T2Remarketing!AR10,0),MAX(AboveHWM!AR10-'PNGC T2 Allocation'!AR10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AS10-Tier2!AS10-T2Remarketing!AS10,0),MAX(AboveHWM!AS10-'PNGC T2 Allocation'!AS10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AT10-Tier2!AT10-T2Remarketing!AT10,0),MAX(AboveHWM!AT10-'PNGC T2 Allocation'!AT10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AU10-Tier2!AU10-T2Remarketing!AU10,0),MAX(AboveHWM!AU10-'PNGC T2 Allocation'!AU10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AV10-Tier2!AV10-T2Remarketing!AV10,0),MAX(AboveHWM!AV10-'PNGC T2 Allocation'!AV10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AW10-Tier2!AW10-T2Remarketing!AW10,0),MAX(AboveHWM!AW10-'PNGC T2 Allocation'!AW10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AX10-Tier2!AX10-T2Remarketing!AX10,0),MAX(AboveHWM!AX10-'PNGC T2 Allocation'!AX10,0))","v":0},{"$f":"IF(TOCA!$E10=0,MAX(AboveHWM!AY10-Tier2!AY10-T2Remarketing!AY10,0),MAX(AboveHWM!AY10-'PNGC T2 Allocation'!AY10,0))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!D11-Tier2!D11-T2Remarketing!D11,0),MAX(AboveHWM!D11-'PNGC T2 Allocation'!D11,0))","v":1433.2837314892095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!E11-Tier2!E11-T2Remarketing!E11,0),MAX(AboveHWM!E11-'PNGC T2 Allocation'!E11,0))","v":1130.0890959818762},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!F11-Tier2!F11-T2Remarketing!F11,0),MAX(AboveHWM!F11-'PNGC T2 Allocation'!F11,0))","v":1378.1574341242404},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!G11-Tier2!G11-T2Remarketing!G11,0),MAX(AboveHWM!G11-'PNGC T2 Allocation'!G11,0))","v":1105.9713408847019},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!H11-Tier2!H11-T2Remarketing!H11,0),MAX(AboveHWM!H11-'PNGC T2 Allocation'!H11,0))","v":1378.1574341242404},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!I11-Tier2!I11-T2Remarketing!I11,0),MAX(AboveHWM!I11-'PNGC T2 Allocation'!I11,0))","v":1185.2153933468462},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!J11-Tier2!J11-T2Remarketing!J11,0),MAX(AboveHWM!J11-'PNGC T2 Allocation'!J11,0))","v":1433.2837314892095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!K11-Tier2!K11-T2Remarketing!K11,0),MAX(AboveHWM!K11-'PNGC T2 Allocation'!K11,0))","v":1130.0890959818762},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!L11-Tier2!L11-T2Remarketing!L11,0),MAX(AboveHWM!L11-'PNGC T2 Allocation'!L11,0))","v":1378.1574341242404},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!M11-Tier2!M11-T2Remarketing!M11,0),MAX(AboveHWM!M11-'PNGC T2 Allocation'!M11,0))","v":1019.8365012519375},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!N11-Tier2!N11-T2Remarketing!N11,0),MAX(AboveHWM!N11-'PNGC T2 Allocation'!N11,0))","v":1433.2837314892095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!O11-Tier2!O11-T2Remarketing!O11,0),MAX(AboveHWM!O11-'PNGC T2 Allocation'!O11,0))","v":1126.6437023965655},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!P11-Tier2!P11-T2Remarketing!P11,0),MAX(AboveHWM!P11-'PNGC T2 Allocation'!P11,0))","v":1433.2837314892095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Q11-Tier2!Q11-T2Remarketing!Q11,0),MAX(AboveHWM!Q11-'PNGC T2 Allocation'!Q11,0))","v":1047.3996499344221},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!R11-Tier2!R11-T2Remarketing!R11,0),MAX(AboveHWM!R11-'PNGC T2 Allocation'!R11,0))","v":1433.2837314892095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!S11-Tier2!S11-T2Remarketing!S11,0),MAX(AboveHWM!S11-'PNGC T2 Allocation'!S11,0))","v":1130.0890959818762},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!T11-Tier2!T11-T2Remarketing!T11,0),MAX(AboveHWM!T11-'PNGC T2 Allocation'!T11,0))","v":1378.1574341242404},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!U11-Tier2!U11-T2Remarketing!U11,0),MAX(AboveHWM!U11-'PNGC T2 Allocation'!U11,0))","v":1102.5259472993912},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!V11-Tier2!V11-T2Remarketing!V11,0),MAX(AboveHWM!V11-'PNGC T2 Allocation'!V11,0))","v":1433.2837314892095},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!W11-Tier2!W11-T2Remarketing!W11,0),MAX(AboveHWM!W11-'PNGC T2 Allocation'!W11,0))","v":1130.0890959818762},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!X11-Tier2!X11-T2Remarketing!X11,0),MAX(AboveHWM!X11-'PNGC T2 Allocation'!X11,0))","v":1488.4100288541786},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Y11-Tier2!Y11-T2Remarketing!Y11,0),MAX(AboveHWM!Y11-'PNGC T2 Allocation'!Y11,0))","v":1074.9627986169071},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!Z11-Tier2!Z11-T2Remarketing!Z11,0),MAX(AboveHWM!Z11-'PNGC T2 Allocation'!Z11,0))","v":1323.0311367592703},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AA11-Tier2!AA11-T2Remarketing!AA11,0),MAX(AboveHWM!AA11-'PNGC T2 Allocation'!AA11,0))","v":1157.6522446643612},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AB11-Tier2!AB11-T2Remarketing!AB11,0),MAX(AboveHWM!AB11-'PNGC T2 Allocation'!AB11,0))","v":393.28845596417341},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AC11-Tier2!AC11-T2Remarketing!AC11,0),MAX(AboveHWM!AC11-'PNGC T2 Allocation'!AC11,0))","v":284.04166264079231},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AD11-Tier2!AD11-T2Remarketing!AD11,0),MAX(AboveHWM!AD11-'PNGC T2 Allocation'!AD11,0))","v":364.15597774460548},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AE11-Tier2!AE11-T2Remarketing!AE11,0),MAX(AboveHWM!AE11-'PNGC T2 Allocation'!AE11,0))","v":292.23517214004551},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AF11-Tier2!AF11-T2Remarketing!AF11,0),MAX(AboveHWM!AF11-'PNGC T2 Allocation'!AF11,0))","v":364.15597774460548},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AG11-Tier2!AG11-T2Remarketing!AG11,0),MAX(AboveHWM!AG11-'PNGC T2 Allocation'!AG11,0))","v":313.17414086036115},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AH11-Tier2!AH11-T2Remarketing!AH11,0),MAX(AboveHWM!AH11-'PNGC T2 Allocation'!AH11,0))","v":378.72221685439035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AI11-Tier2!AI11-T2Remarketing!AI11,0),MAX(AboveHWM!AI11-'PNGC T2 Allocation'!AI11,0))","v":298.60790175057718},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AJ11-Tier2!AJ11-T2Remarketing!AJ11,0),MAX(AboveHWM!AJ11-'PNGC T2 Allocation'!AJ11,0))","v":349.58973863482061},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AK11-Tier2!AK11-T2Remarketing!AK11,0),MAX(AboveHWM!AK11-'PNGC T2 Allocation'!AK11,0))","v":262.19230397611591},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AL11-Tier2!AL11-T2Remarketing!AL11,0),MAX(AboveHWM!AL11-'PNGC T2 Allocation'!AL11,0))","v":378.72221685439035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AM11-Tier2!AM11-T2Remarketing!AM11,0),MAX(AboveHWM!AM11-'PNGC T2 Allocation'!AM11,0))","v":297.69751180621552},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AN11-Tier2!AN11-T2Remarketing!AN11,0),MAX(AboveHWM!AN11-'PNGC T2 Allocation'!AN11,0))","v":378.72221685439035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AO11-Tier2!AO11-T2Remarketing!AO11,0),MAX(AboveHWM!AO11-'PNGC T2 Allocation'!AO11,0))","v":276.75854308590078},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AP11-Tier2!AP11-T2Remarketing!AP11,0),MAX(AboveHWM!AP11-'PNGC T2 Allocation'!AP11,0))","v":378.72221685439035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AQ11-Tier2!AQ11-T2Remarketing!AQ11,0),MAX(AboveHWM!AQ11-'PNGC T2 Allocation'!AQ11,0))","v":298.60790175057718},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AR11-Tier2!AR11-T2Remarketing!AR11,0),MAX(AboveHWM!AR11-'PNGC T2 Allocation'!AR11,0))","v":364.15597774460548},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AS11-Tier2!AS11-T2Remarketing!AS11,0),MAX(AboveHWM!AS11-'PNGC T2 Allocation'!AS11,0))","v":291.32478219568475},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AT11-Tier2!AT11-T2Remarketing!AT11,0),MAX(AboveHWM!AT11-'PNGC T2 Allocation'!AT11,0))","v":378.72221685439035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AU11-Tier2!AU11-T2Remarketing!AU11,0),MAX(AboveHWM!AU11-'PNGC T2 Allocation'!AU11,0))","v":298.60790175057718},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AV11-Tier2!AV11-T2Remarketing!AV11,0),MAX(AboveHWM!AV11-'PNGC T2 Allocation'!AV11,0))","v":378.72221685439035},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AW11-Tier2!AW11-T2Remarketing!AW11,0),MAX(AboveHWM!AW11-'PNGC T2 Allocation'!AW11,0))","v":298.60790175057718},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AX11-Tier2!AX11-T2Remarketing!AX11,0),MAX(AboveHWM!AX11-'PNGC T2 Allocation'!AX11,0))","v":364.15597774460548},{"$f":"IF(TOCA!$E11=0,MAX(AboveHWM!AY11-Tier2!AY11-T2Remarketing!AY11,0),MAX(AboveHWM!AY11-'PNGC T2 Allocation'!AY11,0))","v":291.32478219568475}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!D12-Tier2!D12-T2Remarketing!D12,0),MAX(AboveHWM!D12-'PNGC T2 Allocation'!D12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!E12-Tier2!E12-T2Remarketing!E12,0),MAX(AboveHWM!E12-'PNGC T2 Allocation'!E12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!F12-Tier2!F12-T2Remarketing!F12,0),MAX(AboveHWM!F12-'PNGC T2 Allocation'!F12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!G12-Tier2!G12-T2Remarketing!G12,0),MAX(AboveHWM!G12-'PNGC T2 Allocation'!G12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!H12-Tier2!H12-T2Remarketing!H12,0),MAX(AboveHWM!H12-'PNGC T2 Allocation'!H12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!I12-Tier2!I12-T2Remarketing!I12,0),MAX(AboveHWM!I12-'PNGC T2 Allocation'!I12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!J12-Tier2!J12-T2Remarketing!J12,0),MAX(AboveHWM!J12-'PNGC T2 Allocation'!J12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!K12-Tier2!K12-T2Remarketing!K12,0),MAX(AboveHWM!K12-'PNGC T2 Allocation'!K12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!L12-Tier2!L12-T2Remarketing!L12,0),MAX(AboveHWM!L12-'PNGC T2 Allocation'!L12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!M12-Tier2!M12-T2Remarketing!M12,0),MAX(AboveHWM!M12-'PNGC T2 Allocation'!M12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!N12-Tier2!N12-T2Remarketing!N12,0),MAX(AboveHWM!N12-'PNGC T2 Allocation'!N12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!O12-Tier2!O12-T2Remarketing!O12,0),MAX(AboveHWM!O12-'PNGC T2 Allocation'!O12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!P12-Tier2!P12-T2Remarketing!P12,0),MAX(AboveHWM!P12-'PNGC T2 Allocation'!P12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Q12-Tier2!Q12-T2Remarketing!Q12,0),MAX(AboveHWM!Q12-'PNGC T2 Allocation'!Q12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!R12-Tier2!R12-T2Remarketing!R12,0),MAX(AboveHWM!R12-'PNGC T2 Allocation'!R12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!S12-Tier2!S12-T2Remarketing!S12,0),MAX(AboveHWM!S12-'PNGC T2 Allocation'!S12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!T12-Tier2!T12-T2Remarketing!T12,0),MAX(AboveHWM!T12-'PNGC T2 Allocation'!T12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!U12-Tier2!U12-T2Remarketing!U12,0),MAX(AboveHWM!U12-'PNGC T2 Allocation'!U12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!V12-Tier2!V12-T2Remarketing!V12,0),MAX(AboveHWM!V12-'PNGC T2 Allocation'!V12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!W12-Tier2!W12-T2Remarketing!W12,0),MAX(AboveHWM!W12-'PNGC T2 Allocation'!W12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!X12-Tier2!X12-T2Remarketing!X12,0),MAX(AboveHWM!X12-'PNGC T2 Allocation'!X12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Y12-Tier2!Y12-T2Remarketing!Y12,0),MAX(AboveHWM!Y12-'PNGC T2 Allocation'!Y12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!Z12-Tier2!Z12-T2Remarketing!Z12,0),MAX(AboveHWM!Z12-'PNGC T2 Allocation'!Z12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AA12-Tier2!AA12-T2Remarketing!AA12,0),MAX(AboveHWM!AA12-'PNGC T2 Allocation'!AA12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AB12-Tier2!AB12-T2Remarketing!AB12,0),MAX(AboveHWM!AB12-'PNGC T2 Allocation'!AB12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AC12-Tier2!AC12-T2Remarketing!AC12,0),MAX(AboveHWM!AC12-'PNGC T2 Allocation'!AC12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AD12-Tier2!AD12-T2Remarketing!AD12,0),MAX(AboveHWM!AD12-'PNGC T2 Allocation'!AD12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AE12-Tier2!AE12-T2Remarketing!AE12,0),MAX(AboveHWM!AE12-'PNGC T2 Allocation'!AE12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AF12-Tier2!AF12-T2Remarketing!AF12,0),MAX(AboveHWM!AF12-'PNGC T2 Allocation'!AF12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AG12-Tier2!AG12-T2Remarketing!AG12,0),MAX(AboveHWM!AG12-'PNGC T2 Allocation'!AG12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AH12-Tier2!AH12-T2Remarketing!AH12,0),MAX(AboveHWM!AH12-'PNGC T2 Allocation'!AH12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AI12-Tier2!AI12-T2Remarketing!AI12,0),MAX(AboveHWM!AI12-'PNGC T2 Allocation'!AI12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AJ12-Tier2!AJ12-T2Remarketing!AJ12,0),MAX(AboveHWM!AJ12-'PNGC T2 Allocation'!AJ12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AK12-Tier2!AK12-T2Remarketing!AK12,0),MAX(AboveHWM!AK12-'PNGC T2 Allocation'!AK12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AL12-Tier2!AL12-T2Remarketing!AL12,0),MAX(AboveHWM!AL12-'PNGC T2 Allocation'!AL12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AM12-Tier2!AM12-T2Remarketing!AM12,0),MAX(AboveHWM!AM12-'PNGC T2 Allocation'!AM12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AN12-Tier2!AN12-T2Remarketing!AN12,0),MAX(AboveHWM!AN12-'PNGC T2 Allocation'!AN12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AO12-Tier2!AO12-T2Remarketing!AO12,0),MAX(AboveHWM!AO12-'PNGC T2 Allocation'!AO12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AP12-Tier2!AP12-T2Remarketing!AP12,0),MAX(AboveHWM!AP12-'PNGC T2 Allocation'!AP12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AQ12-Tier2!AQ12-T2Remarketing!AQ12,0),MAX(AboveHWM!AQ12-'PNGC T2 Allocation'!AQ12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AR12-Tier2!AR12-T2Remarketing!AR12,0),MAX(AboveHWM!AR12-'PNGC T2 Allocation'!AR12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AS12-Tier2!AS12-T2Remarketing!AS12,0),MAX(AboveHWM!AS12-'PNGC T2 Allocation'!AS12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AT12-Tier2!AT12-T2Remarketing!AT12,0),MAX(AboveHWM!AT12-'PNGC T2 Allocation'!AT12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AU12-Tier2!AU12-T2Remarketing!AU12,0),MAX(AboveHWM!AU12-'PNGC T2 Allocation'!AU12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AV12-Tier2!AV12-T2Remarketing!AV12,0),MAX(AboveHWM!AV12-'PNGC T2 Allocation'!AV12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AW12-Tier2!AW12-T2Remarketing!AW12,0),MAX(AboveHWM!AW12-'PNGC T2 Allocation'!AW12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AX12-Tier2!AX12-T2Remarketing!AX12,0),MAX(AboveHWM!AX12-'PNGC T2 Allocation'!AX12,0))","v":0},{"$f":"IF(TOCA!$E12=0,MAX(AboveHWM!AY12-Tier2!AY12-T2Remarketing!AY12,0),MAX(AboveHWM!AY12-'PNGC T2 Allocation'!AY12,0))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!D13-Tier2!D13-T2Remarketing!D13,0),MAX(AboveHWM!D13-'PNGC T2 Allocation'!D13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!E13-Tier2!E13-T2Remarketing!E13,0),MAX(AboveHWM!E13-'PNGC T2 Allocation'!E13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!F13-Tier2!F13-T2Remarketing!F13,0),MAX(AboveHWM!F13-'PNGC T2 Allocation'!F13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!G13-Tier2!G13-T2Remarketing!G13,0),MAX(AboveHWM!G13-'PNGC T2 Allocation'!G13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!H13-Tier2!H13-T2Remarketing!H13,0),MAX(AboveHWM!H13-'PNGC T2 Allocation'!H13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!I13-Tier2!I13-T2Remarketing!I13,0),MAX(AboveHWM!I13-'PNGC T2 Allocation'!I13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!J13-Tier2!J13-T2Remarketing!J13,0),MAX(AboveHWM!J13-'PNGC T2 Allocation'!J13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!K13-Tier2!K13-T2Remarketing!K13,0),MAX(AboveHWM!K13-'PNGC T2 Allocation'!K13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!L13-Tier2!L13-T2Remarketing!L13,0),MAX(AboveHWM!L13-'PNGC T2 Allocation'!L13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!M13-Tier2!M13-T2Remarketing!M13,0),MAX(AboveHWM!M13-'PNGC T2 Allocation'!M13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!N13-Tier2!N13-T2Remarketing!N13,0),MAX(AboveHWM!N13-'PNGC T2 Allocation'!N13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!O13-Tier2!O13-T2Remarketing!O13,0),MAX(AboveHWM!O13-'PNGC T2 Allocation'!O13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!P13-Tier2!P13-T2Remarketing!P13,0),MAX(AboveHWM!P13-'PNGC T2 Allocation'!P13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Q13-Tier2!Q13-T2Remarketing!Q13,0),MAX(AboveHWM!Q13-'PNGC T2 Allocation'!Q13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!R13-Tier2!R13-T2Remarketing!R13,0),MAX(AboveHWM!R13-'PNGC T2 Allocation'!R13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!S13-Tier2!S13-T2Remarketing!S13,0),MAX(AboveHWM!S13-'PNGC T2 Allocation'!S13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!T13-Tier2!T13-T2Remarketing!T13,0),MAX(AboveHWM!T13-'PNGC T2 Allocation'!T13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!U13-Tier2!U13-T2Remarketing!U13,0),MAX(AboveHWM!U13-'PNGC T2 Allocation'!U13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!V13-Tier2!V13-T2Remarketing!V13,0),MAX(AboveHWM!V13-'PNGC T2 Allocation'!V13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!W13-Tier2!W13-T2Remarketing!W13,0),MAX(AboveHWM!W13-'PNGC T2 Allocation'!W13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!X13-Tier2!X13-T2Remarketing!X13,0),MAX(AboveHWM!X13-'PNGC T2 Allocation'!X13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Y13-Tier2!Y13-T2Remarketing!Y13,0),MAX(AboveHWM!Y13-'PNGC T2 Allocation'!Y13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!Z13-Tier2!Z13-T2Remarketing!Z13,0),MAX(AboveHWM!Z13-'PNGC T2 Allocation'!Z13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AA13-Tier2!AA13-T2Remarketing!AA13,0),MAX(AboveHWM!AA13-'PNGC T2 Allocation'!AA13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AB13-Tier2!AB13-T2Remarketing!AB13,0),MAX(AboveHWM!AB13-'PNGC T2 Allocation'!AB13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AC13-Tier2!AC13-T2Remarketing!AC13,0),MAX(AboveHWM!AC13-'PNGC T2 Allocation'!AC13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AD13-Tier2!AD13-T2Remarketing!AD13,0),MAX(AboveHWM!AD13-'PNGC T2 Allocation'!AD13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AE13-Tier2!AE13-T2Remarketing!AE13,0),MAX(AboveHWM!AE13-'PNGC T2 Allocation'!AE13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AF13-Tier2!AF13-T2Remarketing!AF13,0),MAX(AboveHWM!AF13-'PNGC T2 Allocation'!AF13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AG13-Tier2!AG13-T2Remarketing!AG13,0),MAX(AboveHWM!AG13-'PNGC T2 Allocation'!AG13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AH13-Tier2!AH13-T2Remarketing!AH13,0),MAX(AboveHWM!AH13-'PNGC T2 Allocation'!AH13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AI13-Tier2!AI13-T2Remarketing!AI13,0),MAX(AboveHWM!AI13-'PNGC T2 Allocation'!AI13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AJ13-Tier2!AJ13-T2Remarketing!AJ13,0),MAX(AboveHWM!AJ13-'PNGC T2 Allocation'!AJ13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AK13-Tier2!AK13-T2Remarketing!AK13,0),MAX(AboveHWM!AK13-'PNGC T2 Allocation'!AK13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AL13-Tier2!AL13-T2Remarketing!AL13,0),MAX(AboveHWM!AL13-'PNGC T2 Allocation'!AL13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AM13-Tier2!AM13-T2Remarketing!AM13,0),MAX(AboveHWM!AM13-'PNGC T2 Allocation'!AM13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AN13-Tier2!AN13-T2Remarketing!AN13,0),MAX(AboveHWM!AN13-'PNGC T2 Allocation'!AN13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AO13-Tier2!AO13-T2Remarketing!AO13,0),MAX(AboveHWM!AO13-'PNGC T2 Allocation'!AO13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AP13-Tier2!AP13-T2Remarketing!AP13,0),MAX(AboveHWM!AP13-'PNGC T2 Allocation'!AP13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AQ13-Tier2!AQ13-T2Remarketing!AQ13,0),MAX(AboveHWM!AQ13-'PNGC T2 Allocation'!AQ13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AR13-Tier2!AR13-T2Remarketing!AR13,0),MAX(AboveHWM!AR13-'PNGC T2 Allocation'!AR13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AS13-Tier2!AS13-T2Remarketing!AS13,0),MAX(AboveHWM!AS13-'PNGC T2 Allocation'!AS13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AT13-Tier2!AT13-T2Remarketing!AT13,0),MAX(AboveHWM!AT13-'PNGC T2 Allocation'!AT13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AU13-Tier2!AU13-T2Remarketing!AU13,0),MAX(AboveHWM!AU13-'PNGC T2 Allocation'!AU13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AV13-Tier2!AV13-T2Remarketing!AV13,0),MAX(AboveHWM!AV13-'PNGC T2 Allocation'!AV13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AW13-Tier2!AW13-T2Remarketing!AW13,0),MAX(AboveHWM!AW13-'PNGC T2 Allocation'!AW13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AX13-Tier2!AX13-T2Remarketing!AX13,0),MAX(AboveHWM!AX13-'PNGC T2 Allocation'!AX13,0))","v":0},{"$f":"IF(TOCA!$E13=0,MAX(AboveHWM!AY13-Tier2!AY13-T2Remarketing!AY13,0),MAX(AboveHWM!AY13-'PNGC T2 Allocation'!AY13,0))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!D14-Tier2!D14-T2Remarketing!D14,0),MAX(AboveHWM!D14-'PNGC T2 Allocation'!D14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!E14-Tier2!E14-T2Remarketing!E14,0),MAX(AboveHWM!E14-'PNGC T2 Allocation'!E14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!F14-Tier2!F14-T2Remarketing!F14,0),MAX(AboveHWM!F14-'PNGC T2 Allocation'!F14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!G14-Tier2!G14-T2Remarketing!G14,0),MAX(AboveHWM!G14-'PNGC T2 Allocation'!G14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!H14-Tier2!H14-T2Remarketing!H14,0),MAX(AboveHWM!H14-'PNGC T2 Allocation'!H14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!I14-Tier2!I14-T2Remarketing!I14,0),MAX(AboveHWM!I14-'PNGC T2 Allocation'!I14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!J14-Tier2!J14-T2Remarketing!J14,0),MAX(AboveHWM!J14-'PNGC T2 Allocation'!J14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!K14-Tier2!K14-T2Remarketing!K14,0),MAX(AboveHWM!K14-'PNGC T2 Allocation'!K14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!L14-Tier2!L14-T2Remarketing!L14,0),MAX(AboveHWM!L14-'PNGC T2 Allocation'!L14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!M14-Tier2!M14-T2Remarketing!M14,0),MAX(AboveHWM!M14-'PNGC T2 Allocation'!M14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!N14-Tier2!N14-T2Remarketing!N14,0),MAX(AboveHWM!N14-'PNGC T2 Allocation'!N14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!O14-Tier2!O14-T2Remarketing!O14,0),MAX(AboveHWM!O14-'PNGC T2 Allocation'!O14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!P14-Tier2!P14-T2Remarketing!P14,0),MAX(AboveHWM!P14-'PNGC T2 Allocation'!P14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Q14-Tier2!Q14-T2Remarketing!Q14,0),MAX(AboveHWM!Q14-'PNGC T2 Allocation'!Q14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!R14-Tier2!R14-T2Remarketing!R14,0),MAX(AboveHWM!R14-'PNGC T2 Allocation'!R14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!S14-Tier2!S14-T2Remarketing!S14,0),MAX(AboveHWM!S14-'PNGC T2 Allocation'!S14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!T14-Tier2!T14-T2Remarketing!T14,0),MAX(AboveHWM!T14-'PNGC T2 Allocation'!T14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!U14-Tier2!U14-T2Remarketing!U14,0),MAX(AboveHWM!U14-'PNGC T2 Allocation'!U14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!V14-Tier2!V14-T2Remarketing!V14,0),MAX(AboveHWM!V14-'PNGC T2 Allocation'!V14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!W14-Tier2!W14-T2Remarketing!W14,0),MAX(AboveHWM!W14-'PNGC T2 Allocation'!W14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!X14-Tier2!X14-T2Remarketing!X14,0),MAX(AboveHWM!X14-'PNGC T2 Allocation'!X14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Y14-Tier2!Y14-T2Remarketing!Y14,0),MAX(AboveHWM!Y14-'PNGC T2 Allocation'!Y14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!Z14-Tier2!Z14-T2Remarketing!Z14,0),MAX(AboveHWM!Z14-'PNGC T2 Allocation'!Z14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AA14-Tier2!AA14-T2Remarketing!AA14,0),MAX(AboveHWM!AA14-'PNGC T2 Allocation'!AA14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AB14-Tier2!AB14-T2Remarketing!AB14,0),MAX(AboveHWM!AB14-'PNGC T2 Allocation'!AB14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AC14-Tier2!AC14-T2Remarketing!AC14,0),MAX(AboveHWM!AC14-'PNGC T2 Allocation'!AC14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AD14-Tier2!AD14-T2Remarketing!AD14,0),MAX(AboveHWM!AD14-'PNGC T2 Allocation'!AD14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AE14-Tier2!AE14-T2Remarketing!AE14,0),MAX(AboveHWM!AE14-'PNGC T2 Allocation'!AE14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AF14-Tier2!AF14-T2Remarketing!AF14,0),MAX(AboveHWM!AF14-'PNGC T2 Allocation'!AF14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AG14-Tier2!AG14-T2Remarketing!AG14,0),MAX(AboveHWM!AG14-'PNGC T2 Allocation'!AG14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AH14-Tier2!AH14-T2Remarketing!AH14,0),MAX(AboveHWM!AH14-'PNGC T2 Allocation'!AH14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AI14-Tier2!AI14-T2Remarketing!AI14,0),MAX(AboveHWM!AI14-'PNGC T2 Allocation'!AI14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AJ14-Tier2!AJ14-T2Remarketing!AJ14,0),MAX(AboveHWM!AJ14-'PNGC T2 Allocation'!AJ14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AK14-Tier2!AK14-T2Remarketing!AK14,0),MAX(AboveHWM!AK14-'PNGC T2 Allocation'!AK14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AL14-Tier2!AL14-T2Remarketing!AL14,0),MAX(AboveHWM!AL14-'PNGC T2 Allocation'!AL14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AM14-Tier2!AM14-T2Remarketing!AM14,0),MAX(AboveHWM!AM14-'PNGC T2 Allocation'!AM14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AN14-Tier2!AN14-T2Remarketing!AN14,0),MAX(AboveHWM!AN14-'PNGC T2 Allocation'!AN14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AO14-Tier2!AO14-T2Remarketing!AO14,0),MAX(AboveHWM!AO14-'PNGC T2 Allocation'!AO14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AP14-Tier2!AP14-T2Remarketing!AP14,0),MAX(AboveHWM!AP14-'PNGC T2 Allocation'!AP14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AQ14-Tier2!AQ14-T2Remarketing!AQ14,0),MAX(AboveHWM!AQ14-'PNGC T2 Allocation'!AQ14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AR14-Tier2!AR14-T2Remarketing!AR14,0),MAX(AboveHWM!AR14-'PNGC T2 Allocation'!AR14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AS14-Tier2!AS14-T2Remarketing!AS14,0),MAX(AboveHWM!AS14-'PNGC T2 Allocation'!AS14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AT14-Tier2!AT14-T2Remarketing!AT14,0),MAX(AboveHWM!AT14-'PNGC T2 Allocation'!AT14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AU14-Tier2!AU14-T2Remarketing!AU14,0),MAX(AboveHWM!AU14-'PNGC T2 Allocation'!AU14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AV14-Tier2!AV14-T2Remarketing!AV14,0),MAX(AboveHWM!AV14-'PNGC T2 Allocation'!AV14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AW14-Tier2!AW14-T2Remarketing!AW14,0),MAX(AboveHWM!AW14-'PNGC T2 Allocation'!AW14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AX14-Tier2!AX14-T2Remarketing!AX14,0),MAX(AboveHWM!AX14-'PNGC T2 Allocation'!AX14,0))","v":0},{"$f":"IF(TOCA!$E14=0,MAX(AboveHWM!AY14-Tier2!AY14-T2Remarketing!AY14,0),MAX(AboveHWM!AY14-'PNGC T2 Allocation'!AY14,0))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!D15-Tier2!D15-T2Remarketing!D15,0),MAX(AboveHWM!D15-'PNGC T2 Allocation'!D15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!E15-Tier2!E15-T2Remarketing!E15,0),MAX(AboveHWM!E15-'PNGC T2 Allocation'!E15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!F15-Tier2!F15-T2Remarketing!F15,0),MAX(AboveHWM!F15-'PNGC T2 Allocation'!F15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!G15-Tier2!G15-T2Remarketing!G15,0),MAX(AboveHWM!G15-'PNGC T2 Allocation'!G15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!H15-Tier2!H15-T2Remarketing!H15,0),MAX(AboveHWM!H15-'PNGC T2 Allocation'!H15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!I15-Tier2!I15-T2Remarketing!I15,0),MAX(AboveHWM!I15-'PNGC T2 Allocation'!I15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!J15-Tier2!J15-T2Remarketing!J15,0),MAX(AboveHWM!J15-'PNGC T2 Allocation'!J15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!K15-Tier2!K15-T2Remarketing!K15,0),MAX(AboveHWM!K15-'PNGC T2 Allocation'!K15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!L15-Tier2!L15-T2Remarketing!L15,0),MAX(AboveHWM!L15-'PNGC T2 Allocation'!L15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!M15-Tier2!M15-T2Remarketing!M15,0),MAX(AboveHWM!M15-'PNGC T2 Allocation'!M15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!N15-Tier2!N15-T2Remarketing!N15,0),MAX(AboveHWM!N15-'PNGC T2 Allocation'!N15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!O15-Tier2!O15-T2Remarketing!O15,0),MAX(AboveHWM!O15-'PNGC T2 Allocation'!O15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!P15-Tier2!P15-T2Remarketing!P15,0),MAX(AboveHWM!P15-'PNGC T2 Allocation'!P15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Q15-Tier2!Q15-T2Remarketing!Q15,0),MAX(AboveHWM!Q15-'PNGC T2 Allocation'!Q15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!R15-Tier2!R15-T2Remarketing!R15,0),MAX(AboveHWM!R15-'PNGC T2 Allocation'!R15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!S15-Tier2!S15-T2Remarketing!S15,0),MAX(AboveHWM!S15-'PNGC T2 Allocation'!S15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!T15-Tier2!T15-T2Remarketing!T15,0),MAX(AboveHWM!T15-'PNGC T2 Allocation'!T15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!U15-Tier2!U15-T2Remarketing!U15,0),MAX(AboveHWM!U15-'PNGC T2 Allocation'!U15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!V15-Tier2!V15-T2Remarketing!V15,0),MAX(AboveHWM!V15-'PNGC T2 Allocation'!V15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!W15-Tier2!W15-T2Remarketing!W15,0),MAX(AboveHWM!W15-'PNGC T2 Allocation'!W15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!X15-Tier2!X15-T2Remarketing!X15,0),MAX(AboveHWM!X15-'PNGC T2 Allocation'!X15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Y15-Tier2!Y15-T2Remarketing!Y15,0),MAX(AboveHWM!Y15-'PNGC T2 Allocation'!Y15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!Z15-Tier2!Z15-T2Remarketing!Z15,0),MAX(AboveHWM!Z15-'PNGC T2 Allocation'!Z15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AA15-Tier2!AA15-T2Remarketing!AA15,0),MAX(AboveHWM!AA15-'PNGC T2 Allocation'!AA15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AB15-Tier2!AB15-T2Remarketing!AB15,0),MAX(AboveHWM!AB15-'PNGC T2 Allocation'!AB15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AC15-Tier2!AC15-T2Remarketing!AC15,0),MAX(AboveHWM!AC15-'PNGC T2 Allocation'!AC15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AD15-Tier2!AD15-T2Remarketing!AD15,0),MAX(AboveHWM!AD15-'PNGC T2 Allocation'!AD15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AE15-Tier2!AE15-T2Remarketing!AE15,0),MAX(AboveHWM!AE15-'PNGC T2 Allocation'!AE15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AF15-Tier2!AF15-T2Remarketing!AF15,0),MAX(AboveHWM!AF15-'PNGC T2 Allocation'!AF15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AG15-Tier2!AG15-T2Remarketing!AG15,0),MAX(AboveHWM!AG15-'PNGC T2 Allocation'!AG15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AH15-Tier2!AH15-T2Remarketing!AH15,0),MAX(AboveHWM!AH15-'PNGC T2 Allocation'!AH15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AI15-Tier2!AI15-T2Remarketing!AI15,0),MAX(AboveHWM!AI15-'PNGC T2 Allocation'!AI15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AJ15-Tier2!AJ15-T2Remarketing!AJ15,0),MAX(AboveHWM!AJ15-'PNGC T2 Allocation'!AJ15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AK15-Tier2!AK15-T2Remarketing!AK15,0),MAX(AboveHWM!AK15-'PNGC T2 Allocation'!AK15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AL15-Tier2!AL15-T2Remarketing!AL15,0),MAX(AboveHWM!AL15-'PNGC T2 Allocation'!AL15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AM15-Tier2!AM15-T2Remarketing!AM15,0),MAX(AboveHWM!AM15-'PNGC T2 Allocation'!AM15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AN15-Tier2!AN15-T2Remarketing!AN15,0),MAX(AboveHWM!AN15-'PNGC T2 Allocation'!AN15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AO15-Tier2!AO15-T2Remarketing!AO15,0),MAX(AboveHWM!AO15-'PNGC T2 Allocation'!AO15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AP15-Tier2!AP15-T2Remarketing!AP15,0),MAX(AboveHWM!AP15-'PNGC T2 Allocation'!AP15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AQ15-Tier2!AQ15-T2Remarketing!AQ15,0),MAX(AboveHWM!AQ15-'PNGC T2 Allocation'!AQ15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AR15-Tier2!AR15-T2Remarketing!AR15,0),MAX(AboveHWM!AR15-'PNGC T2 Allocation'!AR15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AS15-Tier2!AS15-T2Remarketing!AS15,0),MAX(AboveHWM!AS15-'PNGC T2 Allocation'!AS15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AT15-Tier2!AT15-T2Remarketing!AT15,0),MAX(AboveHWM!AT15-'PNGC T2 Allocation'!AT15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AU15-Tier2!AU15-T2Remarketing!AU15,0),MAX(AboveHWM!AU15-'PNGC T2 Allocation'!AU15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AV15-Tier2!AV15-T2Remarketing!AV15,0),MAX(AboveHWM!AV15-'PNGC T2 Allocation'!AV15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AW15-Tier2!AW15-T2Remarketing!AW15,0),MAX(AboveHWM!AW15-'PNGC T2 Allocation'!AW15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AX15-Tier2!AX15-T2Remarketing!AX15,0),MAX(AboveHWM!AX15-'PNGC T2 Allocation'!AX15,0))","v":0},{"$f":"IF(TOCA!$E15=0,MAX(AboveHWM!AY15-Tier2!AY15-T2Remarketing!AY15,0),MAX(AboveHWM!AY15-'PNGC T2 Allocation'!AY15,0))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!D17-Tier2!D17-T2Remarketing!D17,0),MAX(AboveHWM!D17-'PNGC T2 Allocation'!D17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!E17-Tier2!E17-T2Remarketing!E17,0),MAX(AboveHWM!E17-'PNGC T2 Allocation'!E17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!F17-Tier2!F17-T2Remarketing!F17,0),MAX(AboveHWM!F17-'PNGC T2 Allocation'!F17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!G17-Tier2!G17-T2Remarketing!G17,0),MAX(AboveHWM!G17-'PNGC T2 Allocation'!G17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!H17-Tier2!H17-T2Remarketing!H17,0),MAX(AboveHWM!H17-'PNGC T2 Allocation'!H17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!I17-Tier2!I17-T2Remarketing!I17,0),MAX(AboveHWM!I17-'PNGC T2 Allocation'!I17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!J17-Tier2!J17-T2Remarketing!J17,0),MAX(AboveHWM!J17-'PNGC T2 Allocation'!J17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!K17-Tier2!K17-T2Remarketing!K17,0),MAX(AboveHWM!K17-'PNGC T2 Allocation'!K17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!L17-Tier2!L17-T2Remarketing!L17,0),MAX(AboveHWM!L17-'PNGC T2 Allocation'!L17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!M17-Tier2!M17-T2Remarketing!M17,0),MAX(AboveHWM!M17-'PNGC T2 Allocation'!M17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!N17-Tier2!N17-T2Remarketing!N17,0),MAX(AboveHWM!N17-'PNGC T2 Allocation'!N17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!O17-Tier2!O17-T2Remarketing!O17,0),MAX(AboveHWM!O17-'PNGC T2 Allocation'!O17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!P17-Tier2!P17-T2Remarketing!P17,0),MAX(AboveHWM!P17-'PNGC T2 Allocation'!P17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Q17-Tier2!Q17-T2Remarketing!Q17,0),MAX(AboveHWM!Q17-'PNGC T2 Allocation'!Q17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!R17-Tier2!R17-T2Remarketing!R17,0),MAX(AboveHWM!R17-'PNGC T2 Allocation'!R17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!S17-Tier2!S17-T2Remarketing!S17,0),MAX(AboveHWM!S17-'PNGC T2 Allocation'!S17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!T17-Tier2!T17-T2Remarketing!T17,0),MAX(AboveHWM!T17-'PNGC T2 Allocation'!T17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!U17-Tier2!U17-T2Remarketing!U17,0),MAX(AboveHWM!U17-'PNGC T2 Allocation'!U17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!V17-Tier2!V17-T2Remarketing!V17,0),MAX(AboveHWM!V17-'PNGC T2 Allocation'!V17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!W17-Tier2!W17-T2Remarketing!W17,0),MAX(AboveHWM!W17-'PNGC T2 Allocation'!W17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!X17-Tier2!X17-T2Remarketing!X17,0),MAX(AboveHWM!X17-'PNGC T2 Allocation'!X17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Y17-Tier2!Y17-T2Remarketing!Y17,0),MAX(AboveHWM!Y17-'PNGC T2 Allocation'!Y17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!Z17-Tier2!Z17-T2Remarketing!Z17,0),MAX(AboveHWM!Z17-'PNGC T2 Allocation'!Z17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AA17-Tier2!AA17-T2Remarketing!AA17,0),MAX(AboveHWM!AA17-'PNGC T2 Allocation'!AA17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AB17-Tier2!AB17-T2Remarketing!AB17,0),MAX(AboveHWM!AB17-'PNGC T2 Allocation'!AB17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AC17-Tier2!AC17-T2Remarketing!AC17,0),MAX(AboveHWM!AC17-'PNGC T2 Allocation'!AC17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AD17-Tier2!AD17-T2Remarketing!AD17,0),MAX(AboveHWM!AD17-'PNGC T2 Allocation'!AD17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AE17-Tier2!AE17-T2Remarketing!AE17,0),MAX(AboveHWM!AE17-'PNGC T2 Allocation'!AE17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AF17-Tier2!AF17-T2Remarketing!AF17,0),MAX(AboveHWM!AF17-'PNGC T2 Allocation'!AF17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AG17-Tier2!AG17-T2Remarketing!AG17,0),MAX(AboveHWM!AG17-'PNGC T2 Allocation'!AG17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AH17-Tier2!AH17-T2Remarketing!AH17,0),MAX(AboveHWM!AH17-'PNGC T2 Allocation'!AH17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AI17-Tier2!AI17-T2Remarketing!AI17,0),MAX(AboveHWM!AI17-'PNGC T2 Allocation'!AI17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AJ17-Tier2!AJ17-T2Remarketing!AJ17,0),MAX(AboveHWM!AJ17-'PNGC T2 Allocation'!AJ17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AK17-Tier2!AK17-T2Remarketing!AK17,0),MAX(AboveHWM!AK17-'PNGC T2 Allocation'!AK17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AL17-Tier2!AL17-T2Remarketing!AL17,0),MAX(AboveHWM!AL17-'PNGC T2 Allocation'!AL17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AM17-Tier2!AM17-T2Remarketing!AM17,0),MAX(AboveHWM!AM17-'PNGC T2 Allocation'!AM17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AN17-Tier2!AN17-T2Remarketing!AN17,0),MAX(AboveHWM!AN17-'PNGC T2 Allocation'!AN17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AO17-Tier2!AO17-T2Remarketing!AO17,0),MAX(AboveHWM!AO17-'PNGC T2 Allocation'!AO17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AP17-Tier2!AP17-T2Remarketing!AP17,0),MAX(AboveHWM!AP17-'PNGC T2 Allocation'!AP17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AQ17-Tier2!AQ17-T2Remarketing!AQ17,0),MAX(AboveHWM!AQ17-'PNGC T2 Allocation'!AQ17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AR17-Tier2!AR17-T2Remarketing!AR17,0),MAX(AboveHWM!AR17-'PNGC T2 Allocation'!AR17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AS17-Tier2!AS17-T2Remarketing!AS17,0),MAX(AboveHWM!AS17-'PNGC T2 Allocation'!AS17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AT17-Tier2!AT17-T2Remarketing!AT17,0),MAX(AboveHWM!AT17-'PNGC T2 Allocation'!AT17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AU17-Tier2!AU17-T2Remarketing!AU17,0),MAX(AboveHWM!AU17-'PNGC T2 Allocation'!AU17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AV17-Tier2!AV17-T2Remarketing!AV17,0),MAX(AboveHWM!AV17-'PNGC T2 Allocation'!AV17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AW17-Tier2!AW17-T2Remarketing!AW17,0),MAX(AboveHWM!AW17-'PNGC T2 Allocation'!AW17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AX17-Tier2!AX17-T2Remarketing!AX17,0),MAX(AboveHWM!AX17-'PNGC T2 Allocation'!AX17,0))","v":0},{"$f":"IF(TOCA!$E17=0,MAX(AboveHWM!AY17-Tier2!AY17-T2Remarketing!AY17,0),MAX(AboveHWM!AY17-'PNGC T2 Allocation'!AY17,0))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!D26-Tier2!D26-T2Remarketing!D26,0),MAX(AboveHWM!D26-'PNGC T2 Allocation'!D26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!E26-Tier2!E26-T2Remarketing!E26,0),MAX(AboveHWM!E26-'PNGC T2 Allocation'!E26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!F26-Tier2!F26-T2Remarketing!F26,0),MAX(AboveHWM!F26-'PNGC T2 Allocation'!F26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!G26-Tier2!G26-T2Remarketing!G26,0),MAX(AboveHWM!G26-'PNGC T2 Allocation'!G26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!H26-Tier2!H26-T2Remarketing!H26,0),MAX(AboveHWM!H26-'PNGC T2 Allocation'!H26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!I26-Tier2!I26-T2Remarketing!I26,0),MAX(AboveHWM!I26-'PNGC T2 Allocation'!I26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!J26-Tier2!J26-T2Remarketing!J26,0),MAX(AboveHWM!J26-'PNGC T2 Allocation'!J26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!K26-Tier2!K26-T2Remarketing!K26,0),MAX(AboveHWM!K26-'PNGC T2 Allocation'!K26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!L26-Tier2!L26-T2Remarketing!L26,0),MAX(AboveHWM!L26-'PNGC T2 Allocation'!L26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!M26-Tier2!M26-T2Remarketing!M26,0),MAX(AboveHWM!M26-'PNGC T2 Allocation'!M26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!N26-Tier2!N26-T2Remarketing!N26,0),MAX(AboveHWM!N26-'PNGC T2 Allocation'!N26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!O26-Tier2!O26-T2Remarketing!O26,0),MAX(AboveHWM!O26-'PNGC T2 Allocation'!O26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!P26-Tier2!P26-T2Remarketing!P26,0),MAX(AboveHWM!P26-'PNGC T2 Allocation'!P26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Q26-Tier2!Q26-T2Remarketing!Q26,0),MAX(AboveHWM!Q26-'PNGC T2 Allocation'!Q26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!R26-Tier2!R26-T2Remarketing!R26,0),MAX(AboveHWM!R26-'PNGC T2 Allocation'!R26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!S26-Tier2!S26-T2Remarketing!S26,0),MAX(AboveHWM!S26-'PNGC T2 Allocation'!S26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!T26-Tier2!T26-T2Remarketing!T26,0),MAX(AboveHWM!T26-'PNGC T2 Allocation'!T26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!U26-Tier2!U26-T2Remarketing!U26,0),MAX(AboveHWM!U26-'PNGC T2 Allocation'!U26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!V26-Tier2!V26-T2Remarketing!V26,0),MAX(AboveHWM!V26-'PNGC T2 Allocation'!V26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!W26-Tier2!W26-T2Remarketing!W26,0),MAX(AboveHWM!W26-'PNGC T2 Allocation'!W26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!X26-Tier2!X26-T2Remarketing!X26,0),MAX(AboveHWM!X26-'PNGC T2 Allocation'!X26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Y26-Tier2!Y26-T2Remarketing!Y26,0),MAX(AboveHWM!Y26-'PNGC T2 Allocation'!Y26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!Z26-Tier2!Z26-T2Remarketing!Z26,0),MAX(AboveHWM!Z26-'PNGC T2 Allocation'!Z26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AA26-Tier2!AA26-T2Remarketing!AA26,0),MAX(AboveHWM!AA26-'PNGC T2 Allocation'!AA26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AB26-Tier2!AB26-T2Remarketing!AB26,0),MAX(AboveHWM!AB26-'PNGC T2 Allocation'!AB26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AC26-Tier2!AC26-T2Remarketing!AC26,0),MAX(AboveHWM!AC26-'PNGC T2 Allocation'!AC26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AD26-Tier2!AD26-T2Remarketing!AD26,0),MAX(AboveHWM!AD26-'PNGC T2 Allocation'!AD26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AE26-Tier2!AE26-T2Remarketing!AE26,0),MAX(AboveHWM!AE26-'PNGC T2 Allocation'!AE26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AF26-Tier2!AF26-T2Remarketing!AF26,0),MAX(AboveHWM!AF26-'PNGC T2 Allocation'!AF26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AG26-Tier2!AG26-T2Remarketing!AG26,0),MAX(AboveHWM!AG26-'PNGC T2 Allocation'!AG26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AH26-Tier2!AH26-T2Remarketing!AH26,0),MAX(AboveHWM!AH26-'PNGC T2 Allocation'!AH26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AI26-Tier2!AI26-T2Remarketing!AI26,0),MAX(AboveHWM!AI26-'PNGC T2 Allocation'!AI26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AJ26-Tier2!AJ26-T2Remarketing!AJ26,0),MAX(AboveHWM!AJ26-'PNGC T2 Allocation'!AJ26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AK26-Tier2!AK26-T2Remarketing!AK26,0),MAX(AboveHWM!AK26-'PNGC T2 Allocation'!AK26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AL26-Tier2!AL26-T2Remarketing!AL26,0),MAX(AboveHWM!AL26-'PNGC T2 Allocation'!AL26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AM26-Tier2!AM26-T2Remarketing!AM26,0),MAX(AboveHWM!AM26-'PNGC T2 Allocation'!AM26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AN26-Tier2!AN26-T2Remarketing!AN26,0),MAX(AboveHWM!AN26-'PNGC T2 Allocation'!AN26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AO26-Tier2!AO26-T2Remarketing!AO26,0),MAX(AboveHWM!AO26-'PNGC T2 Allocation'!AO26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AP26-Tier2!AP26-T2Remarketing!AP26,0),MAX(AboveHWM!AP26-'PNGC T2 Allocation'!AP26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AQ26-Tier2!AQ26-T2Remarketing!AQ26,0),MAX(AboveHWM!AQ26-'PNGC T2 Allocation'!AQ26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AR26-Tier2!AR26-T2Remarketing!AR26,0),MAX(AboveHWM!AR26-'PNGC T2 Allocation'!AR26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AS26-Tier2!AS26-T2Remarketing!AS26,0),MAX(AboveHWM!AS26-'PNGC T2 Allocation'!AS26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AT26-Tier2!AT26-T2Remarketing!AT26,0),MAX(AboveHWM!AT26-'PNGC T2 Allocation'!AT26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AU26-Tier2!AU26-T2Remarketing!AU26,0),MAX(AboveHWM!AU26-'PNGC T2 Allocation'!AU26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AV26-Tier2!AV26-T2Remarketing!AV26,0),MAX(AboveHWM!AV26-'PNGC T2 Allocation'!AV26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AW26-Tier2!AW26-T2Remarketing!AW26,0),MAX(AboveHWM!AW26-'PNGC T2 Allocation'!AW26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AX26-Tier2!AX26-T2Remarketing!AX26,0),MAX(AboveHWM!AX26-'PNGC T2 Allocation'!AX26,0))","v":0},{"$f":"IF(TOCA!$E26=0,MAX(AboveHWM!AY26-Tier2!AY26-T2Remarketing!AY26,0),MAX(AboveHWM!AY26-'PNGC T2 Allocation'!AY26,0))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!D35-Tier2!D35-T2Remarketing!D35,0),MAX(AboveHWM!D35-'PNGC T2 Allocation'!D35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!E35-Tier2!E35-T2Remarketing!E35,0),MAX(AboveHWM!E35-'PNGC T2 Allocation'!E35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!F35-Tier2!F35-T2Remarketing!F35,0),MAX(AboveHWM!F35-'PNGC T2 Allocation'!F35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!G35-Tier2!G35-T2Remarketing!G35,0),MAX(AboveHWM!G35-'PNGC T2 Allocation'!G35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!H35-Tier2!H35-T2Remarketing!H35,0),MAX(AboveHWM!H35-'PNGC T2 Allocation'!H35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!I35-Tier2!I35-T2Remarketing!I35,0),MAX(AboveHWM!I35-'PNGC T2 Allocation'!I35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!J35-Tier2!J35-T2Remarketing!J35,0),MAX(AboveHWM!J35-'PNGC T2 Allocation'!J35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!K35-Tier2!K35-T2Remarketing!K35,0),MAX(AboveHWM!K35-'PNGC T2 Allocation'!K35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!L35-Tier2!L35-T2Remarketing!L35,0),MAX(AboveHWM!L35-'PNGC T2 Allocation'!L35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!M35-Tier2!M35-T2Remarketing!M35,0),MAX(AboveHWM!M35-'PNGC T2 Allocation'!M35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!N35-Tier2!N35-T2Remarketing!N35,0),MAX(AboveHWM!N35-'PNGC T2 Allocation'!N35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!O35-Tier2!O35-T2Remarketing!O35,0),MAX(AboveHWM!O35-'PNGC T2 Allocation'!O35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!P35-Tier2!P35-T2Remarketing!P35,0),MAX(AboveHWM!P35-'PNGC T2 Allocation'!P35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Q35-Tier2!Q35-T2Remarketing!Q35,0),MAX(AboveHWM!Q35-'PNGC T2 Allocation'!Q35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!R35-Tier2!R35-T2Remarketing!R35,0),MAX(AboveHWM!R35-'PNGC T2 Allocation'!R35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!S35-Tier2!S35-T2Remarketing!S35,0),MAX(AboveHWM!S35-'PNGC T2 Allocation'!S35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!T35-Tier2!T35-T2Remarketing!T35,0),MAX(AboveHWM!T35-'PNGC T2 Allocation'!T35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!U35-Tier2!U35-T2Remarketing!U35,0),MAX(AboveHWM!U35-'PNGC T2 Allocation'!U35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!V35-Tier2!V35-T2Remarketing!V35,0),MAX(AboveHWM!V35-'PNGC T2 Allocation'!V35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!W35-Tier2!W35-T2Remarketing!W35,0),MAX(AboveHWM!W35-'PNGC T2 Allocation'!W35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!X35-Tier2!X35-T2Remarketing!X35,0),MAX(AboveHWM!X35-'PNGC T2 Allocation'!X35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Y35-Tier2!Y35-T2Remarketing!Y35,0),MAX(AboveHWM!Y35-'PNGC T2 Allocation'!Y35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!Z35-Tier2!Z35-T2Remarketing!Z35,0),MAX(AboveHWM!Z35-'PNGC T2 Allocation'!Z35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AA35-Tier2!AA35-T2Remarketing!AA35,0),MAX(AboveHWM!AA35-'PNGC T2 Allocation'!AA35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AB35-Tier2!AB35-T2Remarketing!AB35,0),MAX(AboveHWM!AB35-'PNGC T2 Allocation'!AB35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AC35-Tier2!AC35-T2Remarketing!AC35,0),MAX(AboveHWM!AC35-'PNGC T2 Allocation'!AC35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AD35-Tier2!AD35-T2Remarketing!AD35,0),MAX(AboveHWM!AD35-'PNGC T2 Allocation'!AD35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AE35-Tier2!AE35-T2Remarketing!AE35,0),MAX(AboveHWM!AE35-'PNGC T2 Allocation'!AE35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AF35-Tier2!AF35-T2Remarketing!AF35,0),MAX(AboveHWM!AF35-'PNGC T2 Allocation'!AF35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AG35-Tier2!AG35-T2Remarketing!AG35,0),MAX(AboveHWM!AG35-'PNGC T2 Allocation'!AG35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AH35-Tier2!AH35-T2Remarketing!AH35,0),MAX(AboveHWM!AH35-'PNGC T2 Allocation'!AH35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AI35-Tier2!AI35-T2Remarketing!AI35,0),MAX(AboveHWM!AI35-'PNGC T2 Allocation'!AI35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AJ35-Tier2!AJ35-T2Remarketing!AJ35,0),MAX(AboveHWM!AJ35-'PNGC T2 Allocation'!AJ35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AK35-Tier2!AK35-T2Remarketing!AK35,0),MAX(AboveHWM!AK35-'PNGC T2 Allocation'!AK35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AL35-Tier2!AL35-T2Remarketing!AL35,0),MAX(AboveHWM!AL35-'PNGC T2 Allocation'!AL35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AM35-Tier2!AM35-T2Remarketing!AM35,0),MAX(AboveHWM!AM35-'PNGC T2 Allocation'!AM35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AN35-Tier2!AN35-T2Remarketing!AN35,0),MAX(AboveHWM!AN35-'PNGC T2 Allocation'!AN35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AO35-Tier2!AO35-T2Remarketing!AO35,0),MAX(AboveHWM!AO35-'PNGC T2 Allocation'!AO35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AP35-Tier2!AP35-T2Remarketing!AP35,0),MAX(AboveHWM!AP35-'PNGC T2 Allocation'!AP35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AQ35-Tier2!AQ35-T2Remarketing!AQ35,0),MAX(AboveHWM!AQ35-'PNGC T2 Allocation'!AQ35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AR35-Tier2!AR35-T2Remarketing!AR35,0),MAX(AboveHWM!AR35-'PNGC T2 Allocation'!AR35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AS35-Tier2!AS35-T2Remarketing!AS35,0),MAX(AboveHWM!AS35-'PNGC T2 Allocation'!AS35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AT35-Tier2!AT35-T2Remarketing!AT35,0),MAX(AboveHWM!AT35-'PNGC T2 Allocation'!AT35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AU35-Tier2!AU35-T2Remarketing!AU35,0),MAX(AboveHWM!AU35-'PNGC T2 Allocation'!AU35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AV35-Tier2!AV35-T2Remarketing!AV35,0),MAX(AboveHWM!AV35-'PNGC T2 Allocation'!AV35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AW35-Tier2!AW35-T2Remarketing!AW35,0),MAX(AboveHWM!AW35-'PNGC T2 Allocation'!AW35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AX35-Tier2!AX35-T2Remarketing!AX35,0),MAX(AboveHWM!AX35-'PNGC T2 Allocation'!AX35,0))","v":0},{"$f":"IF(TOCA!$E35=0,MAX(AboveHWM!AY35-Tier2!AY35-T2Remarketing!AY35,0),MAX(AboveHWM!AY35-'PNGC T2 Allocation'!AY35,0))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!D44-Tier2!D44-T2Remarketing!D44,0),MAX(AboveHWM!D44-'PNGC T2 Allocation'!D44,0))","v":21.127214975557408},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!E44-Tier2!E44-T2Remarketing!E44,0),MAX(AboveHWM!E44-'PNGC T2 Allocation'!E44,0))","v":16.657996423035655},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!F44-Tier2!F44-T2Remarketing!F44,0),MAX(AboveHWM!F44-'PNGC T2 Allocation'!F44,0))","v":20.314629784189819},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!G44-Tier2!G44-T2Remarketing!G44,0),MAX(AboveHWM!G44-'PNGC T2 Allocation'!G44,0))","v":16.302490401812335},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!H44-Tier2!H44-T2Remarketing!H44,0),MAX(AboveHWM!H44-'PNGC T2 Allocation'!H44,0))","v":20.314629784189819},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!I44-Tier2!I44-T2Remarketing!I44,0),MAX(AboveHWM!I44-'PNGC T2 Allocation'!I44,0))","v":17.470581614403244},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!J44-Tier2!J44-T2Remarketing!J44,0),MAX(AboveHWM!J44-'PNGC T2 Allocation'!J44,0))","v":21.127214975557408},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!K44-Tier2!K44-T2Remarketing!K44,0),MAX(AboveHWM!K44-'PNGC T2 Allocation'!K44,0))","v":16.657996423035655},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!L44-Tier2!L44-T2Remarketing!L44,0),MAX(AboveHWM!L44-'PNGC T2 Allocation'!L44,0))","v":20.314629784189819},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!M44-Tier2!M44-T2Remarketing!M44,0),MAX(AboveHWM!M44-'PNGC T2 Allocation'!M44,0))","v":15.032826040300463},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!N44-Tier2!N44-T2Remarketing!N44,0),MAX(AboveHWM!N44-'PNGC T2 Allocation'!N44,0))","v":21.127214975557408},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!O44-Tier2!O44-T2Remarketing!O44,0),MAX(AboveHWM!O44-'PNGC T2 Allocation'!O44,0))","v":16.607209848575181},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!P44-Tier2!P44-T2Remarketing!P44,0),MAX(AboveHWM!P44-'PNGC T2 Allocation'!P44,0))","v":21.127214975557408},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Q44-Tier2!Q44-T2Remarketing!Q44,0),MAX(AboveHWM!Q44-'PNGC T2 Allocation'!Q44,0))","v":15.439118635984265},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!R44-Tier2!R44-T2Remarketing!R44,0),MAX(AboveHWM!R44-'PNGC T2 Allocation'!R44,0))","v":21.127214975557408},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!S44-Tier2!S44-T2Remarketing!S44,0),MAX(AboveHWM!S44-'PNGC T2 Allocation'!S44,0))","v":16.657996423035655},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!T44-Tier2!T44-T2Remarketing!T44,0),MAX(AboveHWM!T44-'PNGC T2 Allocation'!T44,0))","v":20.314629784189819},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!U44-Tier2!U44-T2Remarketing!U44,0),MAX(AboveHWM!U44-'PNGC T2 Allocation'!U44,0))","v":16.251703827351861},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!V44-Tier2!V44-T2Remarketing!V44,0),MAX(AboveHWM!V44-'PNGC T2 Allocation'!V44,0))","v":21.127214975557408},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!W44-Tier2!W44-T2Remarketing!W44,0),MAX(AboveHWM!W44-'PNGC T2 Allocation'!W44,0))","v":16.657996423035655},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!X44-Tier2!X44-T2Remarketing!X44,0),MAX(AboveHWM!X44-'PNGC T2 Allocation'!X44,0))","v":21.939800166925011},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Y44-Tier2!Y44-T2Remarketing!Y44,0),MAX(AboveHWM!Y44-'PNGC T2 Allocation'!Y44,0))","v":15.845411231668059},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!Z44-Tier2!Z44-T2Remarketing!Z44,0),MAX(AboveHWM!Z44-'PNGC T2 Allocation'!Z44,0))","v":19.50204459282223},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AA44-Tier2!AA44-T2Remarketing!AA44,0),MAX(AboveHWM!AA44-'PNGC T2 Allocation'!AA44,0))","v":17.06428901871945},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AB44-Tier2!AB44-T2Remarketing!AB44,0),MAX(AboveHWM!AB44-'PNGC T2 Allocation'!AB44,0))","v":7.4652460849504791},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AC44-Tier2!AC44-T2Remarketing!AC44,0),MAX(AboveHWM!AC44-'PNGC T2 Allocation'!AC44,0))","v":5.391566616908662},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AD44-Tier2!AD44-T2Remarketing!AD44,0),MAX(AboveHWM!AD44-'PNGC T2 Allocation'!AD44,0))","v":6.9122648934726669},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AE44-Tier2!AE44-T2Remarketing!AE44,0),MAX(AboveHWM!AE44-'PNGC T2 Allocation'!AE44,0))","v":5.54709257701181},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AF44-Tier2!AF44-T2Remarketing!AF44,0),MAX(AboveHWM!AF44-'PNGC T2 Allocation'!AF44,0))","v":6.9122648934726669},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AG44-Tier2!AG44-T2Remarketing!AG44,0),MAX(AboveHWM!AG44-'PNGC T2 Allocation'!AG44,0))","v":5.9445478083864884},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AH44-Tier2!AH44-T2Remarketing!AH44,0),MAX(AboveHWM!AH44-'PNGC T2 Allocation'!AH44,0))","v":7.1887554892115588},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AI44-Tier2!AI44-T2Remarketing!AI44,0),MAX(AboveHWM!AI44-'PNGC T2 Allocation'!AI44,0))","v":5.6680572126475823},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AJ44-Tier2!AJ44-T2Remarketing!AJ44,0),MAX(AboveHWM!AJ44-'PNGC T2 Allocation'!AJ44,0))","v":6.6357742977337466},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AK44-Tier2!AK44-T2Remarketing!AK44,0),MAX(AboveHWM!AK44-'PNGC T2 Allocation'!AK44,0))","v":4.9768307233003242},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AL44-Tier2!AL44-T2Remarketing!AL44,0),MAX(AboveHWM!AL44-'PNGC T2 Allocation'!AL44,0))","v":7.1887554892115588},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AM44-Tier2!AM44-T2Remarketing!AM44,0),MAX(AboveHWM!AM44-'PNGC T2 Allocation'!AM44,0))","v":5.6507765504139087},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AN44-Tier2!AN44-T2Remarketing!AN44,0),MAX(AboveHWM!AN44-'PNGC T2 Allocation'!AN44,0))","v":7.1887554892115588},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AO44-Tier2!AO44-T2Remarketing!AO44,0),MAX(AboveHWM!AO44-'PNGC T2 Allocation'!AO44,0))","v":5.2533213190392161},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AP44-Tier2!AP44-T2Remarketing!AP44,0),MAX(AboveHWM!AP44-'PNGC T2 Allocation'!AP44,0))","v":7.1887554892115588},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AQ44-Tier2!AQ44-T2Remarketing!AQ44,0),MAX(AboveHWM!AQ44-'PNGC T2 Allocation'!AQ44,0))","v":5.6680572126475823},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AR44-Tier2!AR44-T2Remarketing!AR44,0),MAX(AboveHWM!AR44-'PNGC T2 Allocation'!AR44,0))","v":6.9122648934726669},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AS44-Tier2!AS44-T2Remarketing!AS44,0),MAX(AboveHWM!AS44-'PNGC T2 Allocation'!AS44,0))","v":5.5298119147781364},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AT44-Tier2!AT44-T2Remarketing!AT44,0),MAX(AboveHWM!AT44-'PNGC T2 Allocation'!AT44,0))","v":7.1887554892115588},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AU44-Tier2!AU44-T2Remarketing!AU44,0),MAX(AboveHWM!AU44-'PNGC T2 Allocation'!AU44,0))","v":5.6680572126475823},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AV44-Tier2!AV44-T2Remarketing!AV44,0),MAX(AboveHWM!AV44-'PNGC T2 Allocation'!AV44,0))","v":7.1887554892115588},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AW44-Tier2!AW44-T2Remarketing!AW44,0),MAX(AboveHWM!AW44-'PNGC T2 Allocation'!AW44,0))","v":5.6680572126475823},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AX44-Tier2!AX44-T2Remarketing!AX44,0),MAX(AboveHWM!AX44-'PNGC T2 Allocation'!AX44,0))","v":6.9122648934726669},{"$f":"IF(TOCA!$E44=0,MAX(AboveHWM!AY44-Tier2!AY44-T2Remarketing!AY44,0),MAX(AboveHWM!AY44-'PNGC T2 Allocation'!AY44,0))","v":5.5298119147781364}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!D53-Tier2!D53-T2Remarketing!D53,0),MAX(AboveHWM!D53-'PNGC T2 Allocation'!D53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!E53-Tier2!E53-T2Remarketing!E53,0),MAX(AboveHWM!E53-'PNGC T2 Allocation'!E53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!F53-Tier2!F53-T2Remarketing!F53,0),MAX(AboveHWM!F53-'PNGC T2 Allocation'!F53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!G53-Tier2!G53-T2Remarketing!G53,0),MAX(AboveHWM!G53-'PNGC T2 Allocation'!G53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!H53-Tier2!H53-T2Remarketing!H53,0),MAX(AboveHWM!H53-'PNGC T2 Allocation'!H53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!I53-Tier2!I53-T2Remarketing!I53,0),MAX(AboveHWM!I53-'PNGC T2 Allocation'!I53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!J53-Tier2!J53-T2Remarketing!J53,0),MAX(AboveHWM!J53-'PNGC T2 Allocation'!J53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!K53-Tier2!K53-T2Remarketing!K53,0),MAX(AboveHWM!K53-'PNGC T2 Allocation'!K53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!L53-Tier2!L53-T2Remarketing!L53,0),MAX(AboveHWM!L53-'PNGC T2 Allocation'!L53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!M53-Tier2!M53-T2Remarketing!M53,0),MAX(AboveHWM!M53-'PNGC T2 Allocation'!M53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!N53-Tier2!N53-T2Remarketing!N53,0),MAX(AboveHWM!N53-'PNGC T2 Allocation'!N53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!O53-Tier2!O53-T2Remarketing!O53,0),MAX(AboveHWM!O53-'PNGC T2 Allocation'!O53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!P53-Tier2!P53-T2Remarketing!P53,0),MAX(AboveHWM!P53-'PNGC T2 Allocation'!P53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Q53-Tier2!Q53-T2Remarketing!Q53,0),MAX(AboveHWM!Q53-'PNGC T2 Allocation'!Q53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!R53-Tier2!R53-T2Remarketing!R53,0),MAX(AboveHWM!R53-'PNGC T2 Allocation'!R53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!S53-Tier2!S53-T2Remarketing!S53,0),MAX(AboveHWM!S53-'PNGC T2 Allocation'!S53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!T53-Tier2!T53-T2Remarketing!T53,0),MAX(AboveHWM!T53-'PNGC T2 Allocation'!T53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!U53-Tier2!U53-T2Remarketing!U53,0),MAX(AboveHWM!U53-'PNGC T2 Allocation'!U53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!V53-Tier2!V53-T2Remarketing!V53,0),MAX(AboveHWM!V53-'PNGC T2 Allocation'!V53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!W53-Tier2!W53-T2Remarketing!W53,0),MAX(AboveHWM!W53-'PNGC T2 Allocation'!W53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!X53-Tier2!X53-T2Remarketing!X53,0),MAX(AboveHWM!X53-'PNGC T2 Allocation'!X53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Y53-Tier2!Y53-T2Remarketing!Y53,0),MAX(AboveHWM!Y53-'PNGC T2 Allocation'!Y53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!Z53-Tier2!Z53-T2Remarketing!Z53,0),MAX(AboveHWM!Z53-'PNGC T2 Allocation'!Z53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AA53-Tier2!AA53-T2Remarketing!AA53,0),MAX(AboveHWM!AA53-'PNGC T2 Allocation'!AA53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AB53-Tier2!AB53-T2Remarketing!AB53,0),MAX(AboveHWM!AB53-'PNGC T2 Allocation'!AB53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AC53-Tier2!AC53-T2Remarketing!AC53,0),MAX(AboveHWM!AC53-'PNGC T2 Allocation'!AC53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AD53-Tier2!AD53-T2Remarketing!AD53,0),MAX(AboveHWM!AD53-'PNGC T2 Allocation'!AD53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AE53-Tier2!AE53-T2Remarketing!AE53,0),MAX(AboveHWM!AE53-'PNGC T2 Allocation'!AE53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AF53-Tier2!AF53-T2Remarketing!AF53,0),MAX(AboveHWM!AF53-'PNGC T2 Allocation'!AF53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AG53-Tier2!AG53-T2Remarketing!AG53,0),MAX(AboveHWM!AG53-'PNGC T2 Allocation'!AG53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AH53-Tier2!AH53-T2Remarketing!AH53,0),MAX(AboveHWM!AH53-'PNGC T2 Allocation'!AH53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AI53-Tier2!AI53-T2Remarketing!AI53,0),MAX(AboveHWM!AI53-'PNGC T2 Allocation'!AI53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AJ53-Tier2!AJ53-T2Remarketing!AJ53,0),MAX(AboveHWM!AJ53-'PNGC T2 Allocation'!AJ53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AK53-Tier2!AK53-T2Remarketing!AK53,0),MAX(AboveHWM!AK53-'PNGC T2 Allocation'!AK53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AL53-Tier2!AL53-T2Remarketing!AL53,0),MAX(AboveHWM!AL53-'PNGC T2 Allocation'!AL53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AM53-Tier2!AM53-T2Remarketing!AM53,0),MAX(AboveHWM!AM53-'PNGC T2 Allocation'!AM53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AN53-Tier2!AN53-T2Remarketing!AN53,0),MAX(AboveHWM!AN53-'PNGC T2 Allocation'!AN53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AO53-Tier2!AO53-T2Remarketing!AO53,0),MAX(AboveHWM!AO53-'PNGC T2 Allocation'!AO53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AP53-Tier2!AP53-T2Remarketing!AP53,0),MAX(AboveHWM!AP53-'PNGC T2 Allocation'!AP53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AQ53-Tier2!AQ53-T2Remarketing!AQ53,0),MAX(AboveHWM!AQ53-'PNGC T2 Allocation'!AQ53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AR53-Tier2!AR53-T2Remarketing!AR53,0),MAX(AboveHWM!AR53-'PNGC T2 Allocation'!AR53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AS53-Tier2!AS53-T2Remarketing!AS53,0),MAX(AboveHWM!AS53-'PNGC T2 Allocation'!AS53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AT53-Tier2!AT53-T2Remarketing!AT53,0),MAX(AboveHWM!AT53-'PNGC T2 Allocation'!AT53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AU53-Tier2!AU53-T2Remarketing!AU53,0),MAX(AboveHWM!AU53-'PNGC T2 Allocation'!AU53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AV53-Tier2!AV53-T2Remarketing!AV53,0),MAX(AboveHWM!AV53-'PNGC T2 Allocation'!AV53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AW53-Tier2!AW53-T2Remarketing!AW53,0),MAX(AboveHWM!AW53-'PNGC T2 Allocation'!AW53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AX53-Tier2!AX53-T2Remarketing!AX53,0),MAX(AboveHWM!AX53-'PNGC T2 Allocation'!AX53,0))","v":0},{"$f":"IF(TOCA!$E53=0,MAX(AboveHWM!AY53-Tier2!AY53-T2Remarketing!AY53,0),MAX(AboveHWM!AY53-'PNGC T2 Allocation'!AY53,0))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!D62-Tier2!D62-T2Remarketing!D62,0),MAX(AboveHWM!D62-'PNGC T2 Allocation'!D62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!E62-Tier2!E62-T2Remarketing!E62,0),MAX(AboveHWM!E62-'PNGC T2 Allocation'!E62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!F62-Tier2!F62-T2Remarketing!F62,0),MAX(AboveHWM!F62-'PNGC T2 Allocation'!F62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!G62-Tier2!G62-T2Remarketing!G62,0),MAX(AboveHWM!G62-'PNGC T2 Allocation'!G62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!H62-Tier2!H62-T2Remarketing!H62,0),MAX(AboveHWM!H62-'PNGC T2 Allocation'!H62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!I62-Tier2!I62-T2Remarketing!I62,0),MAX(AboveHWM!I62-'PNGC T2 Allocation'!I62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!J62-Tier2!J62-T2Remarketing!J62,0),MAX(AboveHWM!J62-'PNGC T2 Allocation'!J62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!K62-Tier2!K62-T2Remarketing!K62,0),MAX(AboveHWM!K62-'PNGC T2 Allocation'!K62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!L62-Tier2!L62-T2Remarketing!L62,0),MAX(AboveHWM!L62-'PNGC T2 Allocation'!L62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!M62-Tier2!M62-T2Remarketing!M62,0),MAX(AboveHWM!M62-'PNGC T2 Allocation'!M62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!N62-Tier2!N62-T2Remarketing!N62,0),MAX(AboveHWM!N62-'PNGC T2 Allocation'!N62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!O62-Tier2!O62-T2Remarketing!O62,0),MAX(AboveHWM!O62-'PNGC T2 Allocation'!O62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!P62-Tier2!P62-T2Remarketing!P62,0),MAX(AboveHWM!P62-'PNGC T2 Allocation'!P62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Q62-Tier2!Q62-T2Remarketing!Q62,0),MAX(AboveHWM!Q62-'PNGC T2 Allocation'!Q62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!R62-Tier2!R62-T2Remarketing!R62,0),MAX(AboveHWM!R62-'PNGC T2 Allocation'!R62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!S62-Tier2!S62-T2Remarketing!S62,0),MAX(AboveHWM!S62-'PNGC T2 Allocation'!S62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!T62-Tier2!T62-T2Remarketing!T62,0),MAX(AboveHWM!T62-'PNGC T2 Allocation'!T62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!U62-Tier2!U62-T2Remarketing!U62,0),MAX(AboveHWM!U62-'PNGC T2 Allocation'!U62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!V62-Tier2!V62-T2Remarketing!V62,0),MAX(AboveHWM!V62-'PNGC T2 Allocation'!V62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!W62-Tier2!W62-T2Remarketing!W62,0),MAX(AboveHWM!W62-'PNGC T2 Allocation'!W62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!X62-Tier2!X62-T2Remarketing!X62,0),MAX(AboveHWM!X62-'PNGC T2 Allocation'!X62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Y62-Tier2!Y62-T2Remarketing!Y62,0),MAX(AboveHWM!Y62-'PNGC T2 Allocation'!Y62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!Z62-Tier2!Z62-T2Remarketing!Z62,0),MAX(AboveHWM!Z62-'PNGC T2 Allocation'!Z62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AA62-Tier2!AA62-T2Remarketing!AA62,0),MAX(AboveHWM!AA62-'PNGC T2 Allocation'!AA62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AB62-Tier2!AB62-T2Remarketing!AB62,0),MAX(AboveHWM!AB62-'PNGC T2 Allocation'!AB62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AC62-Tier2!AC62-T2Remarketing!AC62,0),MAX(AboveHWM!AC62-'PNGC T2 Allocation'!AC62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AD62-Tier2!AD62-T2Remarketing!AD62,0),MAX(AboveHWM!AD62-'PNGC T2 Allocation'!AD62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AE62-Tier2!AE62-T2Remarketing!AE62,0),MAX(AboveHWM!AE62-'PNGC T2 Allocation'!AE62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AF62-Tier2!AF62-T2Remarketing!AF62,0),MAX(AboveHWM!AF62-'PNGC T2 Allocation'!AF62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AG62-Tier2!AG62-T2Remarketing!AG62,0),MAX(AboveHWM!AG62-'PNGC T2 Allocation'!AG62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AH62-Tier2!AH62-T2Remarketing!AH62,0),MAX(AboveHWM!AH62-'PNGC T2 Allocation'!AH62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AI62-Tier2!AI62-T2Remarketing!AI62,0),MAX(AboveHWM!AI62-'PNGC T2 Allocation'!AI62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AJ62-Tier2!AJ62-T2Remarketing!AJ62,0),MAX(AboveHWM!AJ62-'PNGC T2 Allocation'!AJ62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AK62-Tier2!AK62-T2Remarketing!AK62,0),MAX(AboveHWM!AK62-'PNGC T2 Allocation'!AK62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AL62-Tier2!AL62-T2Remarketing!AL62,0),MAX(AboveHWM!AL62-'PNGC T2 Allocation'!AL62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AM62-Tier2!AM62-T2Remarketing!AM62,0),MAX(AboveHWM!AM62-'PNGC T2 Allocation'!AM62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AN62-Tier2!AN62-T2Remarketing!AN62,0),MAX(AboveHWM!AN62-'PNGC T2 Allocation'!AN62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AO62-Tier2!AO62-T2Remarketing!AO62,0),MAX(AboveHWM!AO62-'PNGC T2 Allocation'!AO62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AP62-Tier2!AP62-T2Remarketing!AP62,0),MAX(AboveHWM!AP62-'PNGC T2 Allocation'!AP62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AQ62-Tier2!AQ62-T2Remarketing!AQ62,0),MAX(AboveHWM!AQ62-'PNGC T2 Allocation'!AQ62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AR62-Tier2!AR62-T2Remarketing!AR62,0),MAX(AboveHWM!AR62-'PNGC T2 Allocation'!AR62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AS62-Tier2!AS62-T2Remarketing!AS62,0),MAX(AboveHWM!AS62-'PNGC T2 Allocation'!AS62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AT62-Tier2!AT62-T2Remarketing!AT62,0),MAX(AboveHWM!AT62-'PNGC T2 Allocation'!AT62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AU62-Tier2!AU62-T2Remarketing!AU62,0),MAX(AboveHWM!AU62-'PNGC T2 Allocation'!AU62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AV62-Tier2!AV62-T2Remarketing!AV62,0),MAX(AboveHWM!AV62-'PNGC T2 Allocation'!AV62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AW62-Tier2!AW62-T2Remarketing!AW62,0),MAX(AboveHWM!AW62-'PNGC T2 Allocation'!AW62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AX62-Tier2!AX62-T2Remarketing!AX62,0),MAX(AboveHWM!AX62-'PNGC T2 Allocation'!AX62,0))","v":0},{"$f":"IF(TOCA!$E62=0,MAX(AboveHWM!AY62-Tier2!AY62-T2Remarketing!AY62,0),MAX(AboveHWM!AY62-'PNGC T2 Allocation'!AY62,0))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!D71-Tier2!D71-T2Remarketing!D71,0),MAX(AboveHWM!D71-'PNGC T2 Allocation'!D71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!E71-Tier2!E71-T2Remarketing!E71,0),MAX(AboveHWM!E71-'PNGC T2 Allocation'!E71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!F71-Tier2!F71-T2Remarketing!F71,0),MAX(AboveHWM!F71-'PNGC T2 Allocation'!F71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!G71-Tier2!G71-T2Remarketing!G71,0),MAX(AboveHWM!G71-'PNGC T2 Allocation'!G71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!H71-Tier2!H71-T2Remarketing!H71,0),MAX(AboveHWM!H71-'PNGC T2 Allocation'!H71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!I71-Tier2!I71-T2Remarketing!I71,0),MAX(AboveHWM!I71-'PNGC T2 Allocation'!I71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!J71-Tier2!J71-T2Remarketing!J71,0),MAX(AboveHWM!J71-'PNGC T2 Allocation'!J71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!K71-Tier2!K71-T2Remarketing!K71,0),MAX(AboveHWM!K71-'PNGC T2 Allocation'!K71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!L71-Tier2!L71-T2Remarketing!L71,0),MAX(AboveHWM!L71-'PNGC T2 Allocation'!L71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!M71-Tier2!M71-T2Remarketing!M71,0),MAX(AboveHWM!M71-'PNGC T2 Allocation'!M71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!N71-Tier2!N71-T2Remarketing!N71,0),MAX(AboveHWM!N71-'PNGC T2 Allocation'!N71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!O71-Tier2!O71-T2Remarketing!O71,0),MAX(AboveHWM!O71-'PNGC T2 Allocation'!O71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!P71-Tier2!P71-T2Remarketing!P71,0),MAX(AboveHWM!P71-'PNGC T2 Allocation'!P71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Q71-Tier2!Q71-T2Remarketing!Q71,0),MAX(AboveHWM!Q71-'PNGC T2 Allocation'!Q71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!R71-Tier2!R71-T2Remarketing!R71,0),MAX(AboveHWM!R71-'PNGC T2 Allocation'!R71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!S71-Tier2!S71-T2Remarketing!S71,0),MAX(AboveHWM!S71-'PNGC T2 Allocation'!S71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!T71-Tier2!T71-T2Remarketing!T71,0),MAX(AboveHWM!T71-'PNGC T2 Allocation'!T71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!U71-Tier2!U71-T2Remarketing!U71,0),MAX(AboveHWM!U71-'PNGC T2 Allocation'!U71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!V71-Tier2!V71-T2Remarketing!V71,0),MAX(AboveHWM!V71-'PNGC T2 Allocation'!V71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!W71-Tier2!W71-T2Remarketing!W71,0),MAX(AboveHWM!W71-'PNGC T2 Allocation'!W71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!X71-Tier2!X71-T2Remarketing!X71,0),MAX(AboveHWM!X71-'PNGC T2 Allocation'!X71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Y71-Tier2!Y71-T2Remarketing!Y71,0),MAX(AboveHWM!Y71-'PNGC T2 Allocation'!Y71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!Z71-Tier2!Z71-T2Remarketing!Z71,0),MAX(AboveHWM!Z71-'PNGC T2 Allocation'!Z71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AA71-Tier2!AA71-T2Remarketing!AA71,0),MAX(AboveHWM!AA71-'PNGC T2 Allocation'!AA71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AB71-Tier2!AB71-T2Remarketing!AB71,0),MAX(AboveHWM!AB71-'PNGC T2 Allocation'!AB71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AC71-Tier2!AC71-T2Remarketing!AC71,0),MAX(AboveHWM!AC71-'PNGC T2 Allocation'!AC71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AD71-Tier2!AD71-T2Remarketing!AD71,0),MAX(AboveHWM!AD71-'PNGC T2 Allocation'!AD71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AE71-Tier2!AE71-T2Remarketing!AE71,0),MAX(AboveHWM!AE71-'PNGC T2 Allocation'!AE71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AF71-Tier2!AF71-T2Remarketing!AF71,0),MAX(AboveHWM!AF71-'PNGC T2 Allocation'!AF71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AG71-Tier2!AG71-T2Remarketing!AG71,0),MAX(AboveHWM!AG71-'PNGC T2 Allocation'!AG71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AH71-Tier2!AH71-T2Remarketing!AH71,0),MAX(AboveHWM!AH71-'PNGC T2 Allocation'!AH71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AI71-Tier2!AI71-T2Remarketing!AI71,0),MAX(AboveHWM!AI71-'PNGC T2 Allocation'!AI71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AJ71-Tier2!AJ71-T2Remarketing!AJ71,0),MAX(AboveHWM!AJ71-'PNGC T2 Allocation'!AJ71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AK71-Tier2!AK71-T2Remarketing!AK71,0),MAX(AboveHWM!AK71-'PNGC T2 Allocation'!AK71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AL71-Tier2!AL71-T2Remarketing!AL71,0),MAX(AboveHWM!AL71-'PNGC T2 Allocation'!AL71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AM71-Tier2!AM71-T2Remarketing!AM71,0),MAX(AboveHWM!AM71-'PNGC T2 Allocation'!AM71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AN71-Tier2!AN71-T2Remarketing!AN71,0),MAX(AboveHWM!AN71-'PNGC T2 Allocation'!AN71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AO71-Tier2!AO71-T2Remarketing!AO71,0),MAX(AboveHWM!AO71-'PNGC T2 Allocation'!AO71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AP71-Tier2!AP71-T2Remarketing!AP71,0),MAX(AboveHWM!AP71-'PNGC T2 Allocation'!AP71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AQ71-Tier2!AQ71-T2Remarketing!AQ71,0),MAX(AboveHWM!AQ71-'PNGC T2 Allocation'!AQ71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AR71-Tier2!AR71-T2Remarketing!AR71,0),MAX(AboveHWM!AR71-'PNGC T2 Allocation'!AR71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AS71-Tier2!AS71-T2Remarketing!AS71,0),MAX(AboveHWM!AS71-'PNGC T2 Allocation'!AS71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AT71-Tier2!AT71-T2Remarketing!AT71,0),MAX(AboveHWM!AT71-'PNGC T2 Allocation'!AT71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AU71-Tier2!AU71-T2Remarketing!AU71,0),MAX(AboveHWM!AU71-'PNGC T2 Allocation'!AU71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AV71-Tier2!AV71-T2Remarketing!AV71,0),MAX(AboveHWM!AV71-'PNGC T2 Allocation'!AV71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AW71-Tier2!AW71-T2Remarketing!AW71,0),MAX(AboveHWM!AW71-'PNGC T2 Allocation'!AW71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AX71-Tier2!AX71-T2Remarketing!AX71,0),MAX(AboveHWM!AX71-'PNGC T2 Allocation'!AX71,0))","v":0},{"$f":"IF(TOCA!$E71=0,MAX(AboveHWM!AY71-Tier2!AY71-T2Remarketing!AY71,0),MAX(AboveHWM!AY71-'PNGC T2 Allocation'!AY71,0))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!D72-Tier2!D72-T2Remarketing!D72,0),MAX(AboveHWM!D72-'PNGC T2 Allocation'!D72,0))","v":2453.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!E72-Tier2!E72-T2Remarketing!E72,0),MAX(AboveHWM!E72-'PNGC T2 Allocation'!E72,0))","v":1934.8720000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!F72-Tier2!F72-T2Remarketing!F72,0),MAX(AboveHWM!F72-'PNGC T2 Allocation'!F72,0))","v":2359.6},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!G72-Tier2!G72-T2Remarketing!G72,0),MAX(AboveHWM!G72-'PNGC T2 Allocation'!G72,0))","v":1893.579},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!H72-Tier2!H72-T2Remarketing!H72,0),MAX(AboveHWM!H72-'PNGC T2 Allocation'!H72,0))","v":2359.6},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!I72-Tier2!I72-T2Remarketing!I72,0),MAX(AboveHWM!I72-'PNGC T2 Allocation'!I72,0))","v":2029.2560000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!J72-Tier2!J72-T2Remarketing!J72,0),MAX(AboveHWM!J72-'PNGC T2 Allocation'!J72,0))","v":2453.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!K72-Tier2!K72-T2Remarketing!K72,0),MAX(AboveHWM!K72-'PNGC T2 Allocation'!K72,0))","v":1934.8720000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!L72-Tier2!L72-T2Remarketing!L72,0),MAX(AboveHWM!L72-'PNGC T2 Allocation'!L72,0))","v":2359.6},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!M72-Tier2!M72-T2Remarketing!M72,0),MAX(AboveHWM!M72-'PNGC T2 Allocation'!M72,0))","v":1746.104},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!N72-Tier2!N72-T2Remarketing!N72,0),MAX(AboveHWM!N72-'PNGC T2 Allocation'!N72,0))","v":2453.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!O72-Tier2!O72-T2Remarketing!O72,0),MAX(AboveHWM!O72-'PNGC T2 Allocation'!O72,0))","v":1928.973},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!P72-Tier2!P72-T2Remarketing!P72,0),MAX(AboveHWM!P72-'PNGC T2 Allocation'!P72,0))","v":2453.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Q72-Tier2!Q72-T2Remarketing!Q72,0),MAX(AboveHWM!Q72-'PNGC T2 Allocation'!Q72,0))","v":1793.296},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!R72-Tier2!R72-T2Remarketing!R72,0),MAX(AboveHWM!R72-'PNGC T2 Allocation'!R72,0))","v":2453.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!S72-Tier2!S72-T2Remarketing!S72,0),MAX(AboveHWM!S72-'PNGC T2 Allocation'!S72,0))","v":1934.8720000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!T72-Tier2!T72-T2Remarketing!T72,0),MAX(AboveHWM!T72-'PNGC T2 Allocation'!T72,0))","v":2359.6},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!U72-Tier2!U72-T2Remarketing!U72,0),MAX(AboveHWM!U72-'PNGC T2 Allocation'!U72,0))","v":1887.68},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!V72-Tier2!V72-T2Remarketing!V72,0),MAX(AboveHWM!V72-'PNGC T2 Allocation'!V72,0))","v":2453.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!W72-Tier2!W72-T2Remarketing!W72,0),MAX(AboveHWM!W72-'PNGC T2 Allocation'!W72,0))","v":1934.8720000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!X72-Tier2!X72-T2Remarketing!X72,0),MAX(AboveHWM!X72-'PNGC T2 Allocation'!X72,0))","v":2548.3679999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Y72-Tier2!Y72-T2Remarketing!Y72,0),MAX(AboveHWM!Y72-'PNGC T2 Allocation'!Y72,0))","v":1840.4880000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!Z72-Tier2!Z72-T2Remarketing!Z72,0),MAX(AboveHWM!Z72-'PNGC T2 Allocation'!Z72,0))","v":2265.2159999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AA72-Tier2!AA72-T2Remarketing!AA72,0),MAX(AboveHWM!AA72-'PNGC T2 Allocation'!AA72,0))","v":1982.0640000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AB72-Tier2!AB72-T2Remarketing!AB72,0),MAX(AboveHWM!AB72-'PNGC T2 Allocation'!AB72,0))","v":3290.9760000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AC72-Tier2!AC72-T2Remarketing!AC72,0),MAX(AboveHWM!AC72-'PNGC T2 Allocation'!AC72,0))","v":2376.8160000000003},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AD72-Tier2!AD72-T2Remarketing!AD72,0),MAX(AboveHWM!AD72-'PNGC T2 Allocation'!AD72,0))","v":3047.2000000000003},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AE72-Tier2!AE72-T2Remarketing!AE72,0),MAX(AboveHWM!AE72-'PNGC T2 Allocation'!AE72,0))","v":2445.3780000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AF72-Tier2!AF72-T2Remarketing!AF72,0),MAX(AboveHWM!AF72-'PNGC T2 Allocation'!AF72,0))","v":3047.2000000000003},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AG72-Tier2!AG72-T2Remarketing!AG72,0),MAX(AboveHWM!AG72-'PNGC T2 Allocation'!AG72,0))","v":2620.5920000000001},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AH72-Tier2!AH72-T2Remarketing!AH72,0),MAX(AboveHWM!AH72-'PNGC T2 Allocation'!AH72,0))","v":3169.0880000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AI72-Tier2!AI72-T2Remarketing!AI72,0),MAX(AboveHWM!AI72-'PNGC T2 Allocation'!AI72,0))","v":2498.7040000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AJ72-Tier2!AJ72-T2Remarketing!AJ72,0),MAX(AboveHWM!AJ72-'PNGC T2 Allocation'!AJ72,0))","v":2925.3119999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AK72-Tier2!AK72-T2Remarketing!AK72,0),MAX(AboveHWM!AK72-'PNGC T2 Allocation'!AK72,0))","v":2193.9839999999999},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AL72-Tier2!AL72-T2Remarketing!AL72,0),MAX(AboveHWM!AL72-'PNGC T2 Allocation'!AL72,0))","v":3169.0880000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AM72-Tier2!AM72-T2Remarketing!AM72,0),MAX(AboveHWM!AM72-'PNGC T2 Allocation'!AM72,0))","v":2491.0860000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AN72-Tier2!AN72-T2Remarketing!AN72,0),MAX(AboveHWM!AN72-'PNGC T2 Allocation'!AN72,0))","v":3169.0880000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AO72-Tier2!AO72-T2Remarketing!AO72,0),MAX(AboveHWM!AO72-'PNGC T2 Allocation'!AO72,0))","v":2315.8720000000003},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AP72-Tier2!AP72-T2Remarketing!AP72,0),MAX(AboveHWM!AP72-'PNGC T2 Allocation'!AP72,0))","v":3169.0880000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AQ72-Tier2!AQ72-T2Remarketing!AQ72,0),MAX(AboveHWM!AQ72-'PNGC T2 Allocation'!AQ72,0))","v":2498.7040000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AR72-Tier2!AR72-T2Remarketing!AR72,0),MAX(AboveHWM!AR72-'PNGC T2 Allocation'!AR72,0))","v":3047.2000000000003},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AS72-Tier2!AS72-T2Remarketing!AS72,0),MAX(AboveHWM!AS72-'PNGC T2 Allocation'!AS72,0))","v":2437.7600000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AT72-Tier2!AT72-T2Remarketing!AT72,0),MAX(AboveHWM!AT72-'PNGC T2 Allocation'!AT72,0))","v":3169.0880000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AU72-Tier2!AU72-T2Remarketing!AU72,0),MAX(AboveHWM!AU72-'PNGC T2 Allocation'!AU72,0))","v":2498.7040000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AV72-Tier2!AV72-T2Remarketing!AV72,0),MAX(AboveHWM!AV72-'PNGC T2 Allocation'!AV72,0))","v":3169.0880000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AW72-Tier2!AW72-T2Remarketing!AW72,0),MAX(AboveHWM!AW72-'PNGC T2 Allocation'!AW72,0))","v":2498.7040000000002},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AX72-Tier2!AX72-T2Remarketing!AX72,0),MAX(AboveHWM!AX72-'PNGC T2 Allocation'!AX72,0))","v":3047.2000000000003},{"$f":"IF(TOCA!$E72=0,MAX(AboveHWM!AY72-Tier2!AY72-T2Remarketing!AY72,0),MAX(AboveHWM!AY72-'PNGC T2 Allocation'!AY72,0))","v":2437.7600000000002}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!D81-Tier2!D81-T2Remarketing!D81,0),MAX(AboveHWM!D81-'PNGC T2 Allocation'!D81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!E81-Tier2!E81-T2Remarketing!E81,0),MAX(AboveHWM!E81-'PNGC T2 Allocation'!E81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!F81-Tier2!F81-T2Remarketing!F81,0),MAX(AboveHWM!F81-'PNGC T2 Allocation'!F81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!G81-Tier2!G81-T2Remarketing!G81,0),MAX(AboveHWM!G81-'PNGC T2 Allocation'!G81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!H81-Tier2!H81-T2Remarketing!H81,0),MAX(AboveHWM!H81-'PNGC T2 Allocation'!H81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!I81-Tier2!I81-T2Remarketing!I81,0),MAX(AboveHWM!I81-'PNGC T2 Allocation'!I81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!J81-Tier2!J81-T2Remarketing!J81,0),MAX(AboveHWM!J81-'PNGC T2 Allocation'!J81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!K81-Tier2!K81-T2Remarketing!K81,0),MAX(AboveHWM!K81-'PNGC T2 Allocation'!K81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!L81-Tier2!L81-T2Remarketing!L81,0),MAX(AboveHWM!L81-'PNGC T2 Allocation'!L81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!M81-Tier2!M81-T2Remarketing!M81,0),MAX(AboveHWM!M81-'PNGC T2 Allocation'!M81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!N81-Tier2!N81-T2Remarketing!N81,0),MAX(AboveHWM!N81-'PNGC T2 Allocation'!N81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!O81-Tier2!O81-T2Remarketing!O81,0),MAX(AboveHWM!O81-'PNGC T2 Allocation'!O81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!P81-Tier2!P81-T2Remarketing!P81,0),MAX(AboveHWM!P81-'PNGC T2 Allocation'!P81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Q81-Tier2!Q81-T2Remarketing!Q81,0),MAX(AboveHWM!Q81-'PNGC T2 Allocation'!Q81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!R81-Tier2!R81-T2Remarketing!R81,0),MAX(AboveHWM!R81-'PNGC T2 Allocation'!R81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!S81-Tier2!S81-T2Remarketing!S81,0),MAX(AboveHWM!S81-'PNGC T2 Allocation'!S81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!T81-Tier2!T81-T2Remarketing!T81,0),MAX(AboveHWM!T81-'PNGC T2 Allocation'!T81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!U81-Tier2!U81-T2Remarketing!U81,0),MAX(AboveHWM!U81-'PNGC T2 Allocation'!U81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!V81-Tier2!V81-T2Remarketing!V81,0),MAX(AboveHWM!V81-'PNGC T2 Allocation'!V81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!W81-Tier2!W81-T2Remarketing!W81,0),MAX(AboveHWM!W81-'PNGC T2 Allocation'!W81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!X81-Tier2!X81-T2Remarketing!X81,0),MAX(AboveHWM!X81-'PNGC T2 Allocation'!X81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Y81-Tier2!Y81-T2Remarketing!Y81,0),MAX(AboveHWM!Y81-'PNGC T2 Allocation'!Y81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!Z81-Tier2!Z81-T2Remarketing!Z81,0),MAX(AboveHWM!Z81-'PNGC T2 Allocation'!Z81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AA81-Tier2!AA81-T2Remarketing!AA81,0),MAX(AboveHWM!AA81-'PNGC T2 Allocation'!AA81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AB81-Tier2!AB81-T2Remarketing!AB81,0),MAX(AboveHWM!AB81-'PNGC T2 Allocation'!AB81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AC81-Tier2!AC81-T2Remarketing!AC81,0),MAX(AboveHWM!AC81-'PNGC T2 Allocation'!AC81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AD81-Tier2!AD81-T2Remarketing!AD81,0),MAX(AboveHWM!AD81-'PNGC T2 Allocation'!AD81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AE81-Tier2!AE81-T2Remarketing!AE81,0),MAX(AboveHWM!AE81-'PNGC T2 Allocation'!AE81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AF81-Tier2!AF81-T2Remarketing!AF81,0),MAX(AboveHWM!AF81-'PNGC T2 Allocation'!AF81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AG81-Tier2!AG81-T2Remarketing!AG81,0),MAX(AboveHWM!AG81-'PNGC T2 Allocation'!AG81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AH81-Tier2!AH81-T2Remarketing!AH81,0),MAX(AboveHWM!AH81-'PNGC T2 Allocation'!AH81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AI81-Tier2!AI81-T2Remarketing!AI81,0),MAX(AboveHWM!AI81-'PNGC T2 Allocation'!AI81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AJ81-Tier2!AJ81-T2Remarketing!AJ81,0),MAX(AboveHWM!AJ81-'PNGC T2 Allocation'!AJ81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AK81-Tier2!AK81-T2Remarketing!AK81,0),MAX(AboveHWM!AK81-'PNGC T2 Allocation'!AK81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AL81-Tier2!AL81-T2Remarketing!AL81,0),MAX(AboveHWM!AL81-'PNGC T2 Allocation'!AL81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AM81-Tier2!AM81-T2Remarketing!AM81,0),MAX(AboveHWM!AM81-'PNGC T2 Allocation'!AM81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AN81-Tier2!AN81-T2Remarketing!AN81,0),MAX(AboveHWM!AN81-'PNGC T2 Allocation'!AN81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AO81-Tier2!AO81-T2Remarketing!AO81,0),MAX(AboveHWM!AO81-'PNGC T2 Allocation'!AO81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AP81-Tier2!AP81-T2Remarketing!AP81,0),MAX(AboveHWM!AP81-'PNGC T2 Allocation'!AP81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AQ81-Tier2!AQ81-T2Remarketing!AQ81,0),MAX(AboveHWM!AQ81-'PNGC T2 Allocation'!AQ81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AR81-Tier2!AR81-T2Remarketing!AR81,0),MAX(AboveHWM!AR81-'PNGC T2 Allocation'!AR81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AS81-Tier2!AS81-T2Remarketing!AS81,0),MAX(AboveHWM!AS81-'PNGC T2 Allocation'!AS81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AT81-Tier2!AT81-T2Remarketing!AT81,0),MAX(AboveHWM!AT81-'PNGC T2 Allocation'!AT81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AU81-Tier2!AU81-T2Remarketing!AU81,0),MAX(AboveHWM!AU81-'PNGC T2 Allocation'!AU81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AV81-Tier2!AV81-T2Remarketing!AV81,0),MAX(AboveHWM!AV81-'PNGC T2 Allocation'!AV81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AW81-Tier2!AW81-T2Remarketing!AW81,0),MAX(AboveHWM!AW81-'PNGC T2 Allocation'!AW81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AX81-Tier2!AX81-T2Remarketing!AX81,0),MAX(AboveHWM!AX81-'PNGC T2 Allocation'!AX81,0))","v":0},{"$f":"IF(TOCA!$E81=0,MAX(AboveHWM!AY81-Tier2!AY81-T2Remarketing!AY81,0),MAX(AboveHWM!AY81-'PNGC T2 Allocation'!AY81,0))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!D90-Tier2!D90-T2Remarketing!D90,0),MAX(AboveHWM!D90-'PNGC T2 Allocation'!D90,0))","v":303.52484940980094},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!E90-Tier2!E90-T2Remarketing!E90,0),MAX(AboveHWM!E90-'PNGC T2 Allocation'!E90,0))","v":239.31766972695846},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!F90-Tier2!F90-T2Remarketing!F90,0),MAX(AboveHWM!F90-'PNGC T2 Allocation'!F90,0))","v":291.8508167401933},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!G90-Tier2!G90-T2Remarketing!G90,0),MAX(AboveHWM!G90-'PNGC T2 Allocation'!G90,0))","v":234.21028043400509},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!H90-Tier2!H90-T2Remarketing!H90,0),MAX(AboveHWM!H90-'PNGC T2 Allocation'!H90,0))","v":291.8508167401933},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!I90-Tier2!I90-T2Remarketing!I90,0),MAX(AboveHWM!I90-'PNGC T2 Allocation'!I90,0))","v":250.9917023965661},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!J90-Tier2!J90-T2Remarketing!J90,0),MAX(AboveHWM!J90-'PNGC T2 Allocation'!J90,0))","v":303.52484940980094},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!K90-Tier2!K90-T2Remarketing!K90,0),MAX(AboveHWM!K90-'PNGC T2 Allocation'!K90,0))","v":239.31766972695846},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!L90-Tier2!L90-T2Remarketing!L90,0),MAX(AboveHWM!L90-'PNGC T2 Allocation'!L90,0))","v":291.8508167401933},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!M90-Tier2!M90-T2Remarketing!M90,0),MAX(AboveHWM!M90-'PNGC T2 Allocation'!M90,0))","v":215.96960438774295},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!N90-Tier2!N90-T2Remarketing!N90,0),MAX(AboveHWM!N90-'PNGC T2 Allocation'!N90,0))","v":303.52484940980094},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!O90-Tier2!O90-T2Remarketing!O90,0),MAX(AboveHWM!O90-'PNGC T2 Allocation'!O90,0))","v":238.58804268510778},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!P90-Tier2!P90-T2Remarketing!P90,0),MAX(AboveHWM!P90-'PNGC T2 Allocation'!P90,0))","v":303.52484940980094},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Q90-Tier2!Q90-T2Remarketing!Q90,0),MAX(AboveHWM!Q90-'PNGC T2 Allocation'!Q90,0))","v":221.80662072254677},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!R90-Tier2!R90-T2Remarketing!R90,0),MAX(AboveHWM!R90-'PNGC T2 Allocation'!R90,0))","v":303.52484940980094},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!S90-Tier2!S90-T2Remarketing!S90,0),MAX(AboveHWM!S90-'PNGC T2 Allocation'!S90,0))","v":239.31766972695846},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!T90-Tier2!T90-T2Remarketing!T90,0),MAX(AboveHWM!T90-'PNGC T2 Allocation'!T90,0))","v":291.8508167401933},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!U90-Tier2!U90-T2Remarketing!U90,0),MAX(AboveHWM!U90-'PNGC T2 Allocation'!U90,0))","v":233.48065339215452},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!V90-Tier2!V90-T2Remarketing!V90,0),MAX(AboveHWM!V90-'PNGC T2 Allocation'!V90,0))","v":303.52484940980094},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!W90-Tier2!W90-T2Remarketing!W90,0),MAX(AboveHWM!W90-'PNGC T2 Allocation'!W90,0))","v":239.31766972695846},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!X90-Tier2!X90-T2Remarketing!X90,0),MAX(AboveHWM!X90-'PNGC T2 Allocation'!X90,0))","v":315.19888207940858},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Y90-Tier2!Y90-T2Remarketing!Y90,0),MAX(AboveHWM!Y90-'PNGC T2 Allocation'!Y90,0))","v":227.6436370573507},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!Z90-Tier2!Z90-T2Remarketing!Z90,0),MAX(AboveHWM!Z90-'PNGC T2 Allocation'!Z90,0))","v":280.17678407058543},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AA90-Tier2!AA90-T2Remarketing!AA90,0),MAX(AboveHWM!AA90-'PNGC T2 Allocation'!AA90,0))","v":245.15468606176228},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AB90-Tier2!AB90-T2Remarketing!AB90,0),MAX(AboveHWM!AB90-'PNGC T2 Allocation'!AB90,0))","v":87.653732121047597},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AC90-Tier2!AC90-T2Remarketing!AC90,0),MAX(AboveHWM!AC90-'PNGC T2 Allocation'!AC90,0))","v":63.305473198534401},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AD90-Tier2!AD90-T2Remarketing!AD90,0),MAX(AboveHWM!AD90-'PNGC T2 Allocation'!AD90,0))","v":81.160863075044062},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AE90-Tier2!AE90-T2Remarketing!AE90,0),MAX(AboveHWM!AE90-'PNGC T2 Allocation'!AE90,0))","v":65.131592617722617},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AF90-Tier2!AF90-T2Remarketing!AF90,0),MAX(AboveHWM!AF90-'PNGC T2 Allocation'!AF90,0))","v":81.160863075044062},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AG90-Tier2!AG90-T2Remarketing!AG90,0),MAX(AboveHWM!AG90-'PNGC T2 Allocation'!AG90,0))","v":69.798342244537935},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AH90-Tier2!AH90-T2Remarketing!AH90,0),MAX(AboveHWM!AH90-'PNGC T2 Allocation'!AH90,0))","v":84.407297598045943},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AI90-Tier2!AI90-T2Remarketing!AI90,0),MAX(AboveHWM!AI90-'PNGC T2 Allocation'!AI90,0))","v":66.551907721536054},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AJ90-Tier2!AJ90-T2Remarketing!AJ90,0),MAX(AboveHWM!AJ90-'PNGC T2 Allocation'!AJ90,0))","v":77.914428552042182},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AK90-Tier2!AK90-T2Remarketing!AK90,0),MAX(AboveHWM!AK90-'PNGC T2 Allocation'!AK90,0))","v":58.435821414031807},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AL90-Tier2!AL90-T2Remarketing!AL90,0),MAX(AboveHWM!AL90-'PNGC T2 Allocation'!AL90,0))","v":84.407297598045943},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AM90-Tier2!AM90-T2Remarketing!AM90,0),MAX(AboveHWM!AM90-'PNGC T2 Allocation'!AM90,0))","v":66.34900556384855},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AN90-Tier2!AN90-T2Remarketing!AN90,0),MAX(AboveHWM!AN90-'PNGC T2 Allocation'!AN90,0))","v":84.407297598045943},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AO90-Tier2!AO90-T2Remarketing!AO90,0),MAX(AboveHWM!AO90-'PNGC T2 Allocation'!AO90,0))","v":61.68225593703346},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AP90-Tier2!AP90-T2Remarketing!AP90,0),MAX(AboveHWM!AP90-'PNGC T2 Allocation'!AP90,0))","v":84.407297598045943},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AQ90-Tier2!AQ90-T2Remarketing!AQ90,0),MAX(AboveHWM!AQ90-'PNGC T2 Allocation'!AQ90,0))","v":66.551907721536054},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AR90-Tier2!AR90-T2Remarketing!AR90,0),MAX(AboveHWM!AR90-'PNGC T2 Allocation'!AR90,0))","v":81.160863075044062},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AS90-Tier2!AS90-T2Remarketing!AS90,0),MAX(AboveHWM!AS90-'PNGC T2 Allocation'!AS90,0))","v":64.928690460035114},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AT90-Tier2!AT90-T2Remarketing!AT90,0),MAX(AboveHWM!AT90-'PNGC T2 Allocation'!AT90,0))","v":84.407297598045943},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AU90-Tier2!AU90-T2Remarketing!AU90,0),MAX(AboveHWM!AU90-'PNGC T2 Allocation'!AU90,0))","v":66.551907721536054},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AV90-Tier2!AV90-T2Remarketing!AV90,0),MAX(AboveHWM!AV90-'PNGC T2 Allocation'!AV90,0))","v":84.407297598045943},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AW90-Tier2!AW90-T2Remarketing!AW90,0),MAX(AboveHWM!AW90-'PNGC T2 Allocation'!AW90,0))","v":66.551907721536054},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AX90-Tier2!AX90-T2Remarketing!AX90,0),MAX(AboveHWM!AX90-'PNGC T2 Allocation'!AX90,0))","v":81.160863075044062},{"$f":"IF(TOCA!$E90=0,MAX(AboveHWM!AY90-Tier2!AY90-T2Remarketing!AY90,0),MAX(AboveHWM!AY90-'PNGC T2 Allocation'!AY90,0))","v":64.928690460035114}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!D99-Tier2!D99-T2Remarketing!D99,0),MAX(AboveHWM!D99-'PNGC T2 Allocation'!D99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!E99-Tier2!E99-T2Remarketing!E99,0),MAX(AboveHWM!E99-'PNGC T2 Allocation'!E99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!F99-Tier2!F99-T2Remarketing!F99,0),MAX(AboveHWM!F99-'PNGC T2 Allocation'!F99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!G99-Tier2!G99-T2Remarketing!G99,0),MAX(AboveHWM!G99-'PNGC T2 Allocation'!G99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!H99-Tier2!H99-T2Remarketing!H99,0),MAX(AboveHWM!H99-'PNGC T2 Allocation'!H99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!I99-Tier2!I99-T2Remarketing!I99,0),MAX(AboveHWM!I99-'PNGC T2 Allocation'!I99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!J99-Tier2!J99-T2Remarketing!J99,0),MAX(AboveHWM!J99-'PNGC T2 Allocation'!J99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!K99-Tier2!K99-T2Remarketing!K99,0),MAX(AboveHWM!K99-'PNGC T2 Allocation'!K99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!L99-Tier2!L99-T2Remarketing!L99,0),MAX(AboveHWM!L99-'PNGC T2 Allocation'!L99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!M99-Tier2!M99-T2Remarketing!M99,0),MAX(AboveHWM!M99-'PNGC T2 Allocation'!M99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!N99-Tier2!N99-T2Remarketing!N99,0),MAX(AboveHWM!N99-'PNGC T2 Allocation'!N99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!O99-Tier2!O99-T2Remarketing!O99,0),MAX(AboveHWM!O99-'PNGC T2 Allocation'!O99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!P99-Tier2!P99-T2Remarketing!P99,0),MAX(AboveHWM!P99-'PNGC T2 Allocation'!P99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Q99-Tier2!Q99-T2Remarketing!Q99,0),MAX(AboveHWM!Q99-'PNGC T2 Allocation'!Q99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!R99-Tier2!R99-T2Remarketing!R99,0),MAX(AboveHWM!R99-'PNGC T2 Allocation'!R99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!S99-Tier2!S99-T2Remarketing!S99,0),MAX(AboveHWM!S99-'PNGC T2 Allocation'!S99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!T99-Tier2!T99-T2Remarketing!T99,0),MAX(AboveHWM!T99-'PNGC T2 Allocation'!T99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!U99-Tier2!U99-T2Remarketing!U99,0),MAX(AboveHWM!U99-'PNGC T2 Allocation'!U99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!V99-Tier2!V99-T2Remarketing!V99,0),MAX(AboveHWM!V99-'PNGC T2 Allocation'!V99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!W99-Tier2!W99-T2Remarketing!W99,0),MAX(AboveHWM!W99-'PNGC T2 Allocation'!W99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!X99-Tier2!X99-T2Remarketing!X99,0),MAX(AboveHWM!X99-'PNGC T2 Allocation'!X99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Y99-Tier2!Y99-T2Remarketing!Y99,0),MAX(AboveHWM!Y99-'PNGC T2 Allocation'!Y99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!Z99-Tier2!Z99-T2Remarketing!Z99,0),MAX(AboveHWM!Z99-'PNGC T2 Allocation'!Z99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AA99-Tier2!AA99-T2Remarketing!AA99,0),MAX(AboveHWM!AA99-'PNGC T2 Allocation'!AA99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AB99-Tier2!AB99-T2Remarketing!AB99,0),MAX(AboveHWM!AB99-'PNGC T2 Allocation'!AB99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AC99-Tier2!AC99-T2Remarketing!AC99,0),MAX(AboveHWM!AC99-'PNGC T2 Allocation'!AC99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AD99-Tier2!AD99-T2Remarketing!AD99,0),MAX(AboveHWM!AD99-'PNGC T2 Allocation'!AD99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AE99-Tier2!AE99-T2Remarketing!AE99,0),MAX(AboveHWM!AE99-'PNGC T2 Allocation'!AE99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AF99-Tier2!AF99-T2Remarketing!AF99,0),MAX(AboveHWM!AF99-'PNGC T2 Allocation'!AF99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AG99-Tier2!AG99-T2Remarketing!AG99,0),MAX(AboveHWM!AG99-'PNGC T2 Allocation'!AG99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AH99-Tier2!AH99-T2Remarketing!AH99,0),MAX(AboveHWM!AH99-'PNGC T2 Allocation'!AH99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AI99-Tier2!AI99-T2Remarketing!AI99,0),MAX(AboveHWM!AI99-'PNGC T2 Allocation'!AI99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AJ99-Tier2!AJ99-T2Remarketing!AJ99,0),MAX(AboveHWM!AJ99-'PNGC T2 Allocation'!AJ99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AK99-Tier2!AK99-T2Remarketing!AK99,0),MAX(AboveHWM!AK99-'PNGC T2 Allocation'!AK99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AL99-Tier2!AL99-T2Remarketing!AL99,0),MAX(AboveHWM!AL99-'PNGC T2 Allocation'!AL99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AM99-Tier2!AM99-T2Remarketing!AM99,0),MAX(AboveHWM!AM99-'PNGC T2 Allocation'!AM99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AN99-Tier2!AN99-T2Remarketing!AN99,0),MAX(AboveHWM!AN99-'PNGC T2 Allocation'!AN99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AO99-Tier2!AO99-T2Remarketing!AO99,0),MAX(AboveHWM!AO99-'PNGC T2 Allocation'!AO99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AP99-Tier2!AP99-T2Remarketing!AP99,0),MAX(AboveHWM!AP99-'PNGC T2 Allocation'!AP99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AQ99-Tier2!AQ99-T2Remarketing!AQ99,0),MAX(AboveHWM!AQ99-'PNGC T2 Allocation'!AQ99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AR99-Tier2!AR99-T2Remarketing!AR99,0),MAX(AboveHWM!AR99-'PNGC T2 Allocation'!AR99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AS99-Tier2!AS99-T2Remarketing!AS99,0),MAX(AboveHWM!AS99-'PNGC T2 Allocation'!AS99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AT99-Tier2!AT99-T2Remarketing!AT99,0),MAX(AboveHWM!AT99-'PNGC T2 Allocation'!AT99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AU99-Tier2!AU99-T2Remarketing!AU99,0),MAX(AboveHWM!AU99-'PNGC T2 Allocation'!AU99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AV99-Tier2!AV99-T2Remarketing!AV99,0),MAX(AboveHWM!AV99-'PNGC T2 Allocation'!AV99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AW99-Tier2!AW99-T2Remarketing!AW99,0),MAX(AboveHWM!AW99-'PNGC T2 Allocation'!AW99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AX99-Tier2!AX99-T2Remarketing!AX99,0),MAX(AboveHWM!AX99-'PNGC T2 Allocation'!AX99,0))","v":0},{"$f":"IF(TOCA!$E99=0,MAX(AboveHWM!AY99-Tier2!AY99-T2Remarketing!AY99,0),MAX(AboveHWM!AY99-'PNGC T2 Allocation'!AY99,0))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!D108-Tier2!D108-T2Remarketing!D108,0),MAX(AboveHWM!D108-'PNGC T2 Allocation'!D108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!E108-Tier2!E108-T2Remarketing!E108,0),MAX(AboveHWM!E108-'PNGC T2 Allocation'!E108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!F108-Tier2!F108-T2Remarketing!F108,0),MAX(AboveHWM!F108-'PNGC T2 Allocation'!F108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!G108-Tier2!G108-T2Remarketing!G108,0),MAX(AboveHWM!G108-'PNGC T2 Allocation'!G108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!H108-Tier2!H108-T2Remarketing!H108,0),MAX(AboveHWM!H108-'PNGC T2 Allocation'!H108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!I108-Tier2!I108-T2Remarketing!I108,0),MAX(AboveHWM!I108-'PNGC T2 Allocation'!I108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!J108-Tier2!J108-T2Remarketing!J108,0),MAX(AboveHWM!J108-'PNGC T2 Allocation'!J108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!K108-Tier2!K108-T2Remarketing!K108,0),MAX(AboveHWM!K108-'PNGC T2 Allocation'!K108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!L108-Tier2!L108-T2Remarketing!L108,0),MAX(AboveHWM!L108-'PNGC T2 Allocation'!L108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!M108-Tier2!M108-T2Remarketing!M108,0),MAX(AboveHWM!M108-'PNGC T2 Allocation'!M108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!N108-Tier2!N108-T2Remarketing!N108,0),MAX(AboveHWM!N108-'PNGC T2 Allocation'!N108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!O108-Tier2!O108-T2Remarketing!O108,0),MAX(AboveHWM!O108-'PNGC T2 Allocation'!O108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!P108-Tier2!P108-T2Remarketing!P108,0),MAX(AboveHWM!P108-'PNGC T2 Allocation'!P108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Q108-Tier2!Q108-T2Remarketing!Q108,0),MAX(AboveHWM!Q108-'PNGC T2 Allocation'!Q108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!R108-Tier2!R108-T2Remarketing!R108,0),MAX(AboveHWM!R108-'PNGC T2 Allocation'!R108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!S108-Tier2!S108-T2Remarketing!S108,0),MAX(AboveHWM!S108-'PNGC T2 Allocation'!S108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!T108-Tier2!T108-T2Remarketing!T108,0),MAX(AboveHWM!T108-'PNGC T2 Allocation'!T108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!U108-Tier2!U108-T2Remarketing!U108,0),MAX(AboveHWM!U108-'PNGC T2 Allocation'!U108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!V108-Tier2!V108-T2Remarketing!V108,0),MAX(AboveHWM!V108-'PNGC T2 Allocation'!V108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!W108-Tier2!W108-T2Remarketing!W108,0),MAX(AboveHWM!W108-'PNGC T2 Allocation'!W108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!X108-Tier2!X108-T2Remarketing!X108,0),MAX(AboveHWM!X108-'PNGC T2 Allocation'!X108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Y108-Tier2!Y108-T2Remarketing!Y108,0),MAX(AboveHWM!Y108-'PNGC T2 Allocation'!Y108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!Z108-Tier2!Z108-T2Remarketing!Z108,0),MAX(AboveHWM!Z108-'PNGC T2 Allocation'!Z108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AA108-Tier2!AA108-T2Remarketing!AA108,0),MAX(AboveHWM!AA108-'PNGC T2 Allocation'!AA108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AB108-Tier2!AB108-T2Remarketing!AB108,0),MAX(AboveHWM!AB108-'PNGC T2 Allocation'!AB108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AC108-Tier2!AC108-T2Remarketing!AC108,0),MAX(AboveHWM!AC108-'PNGC T2 Allocation'!AC108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AD108-Tier2!AD108-T2Remarketing!AD108,0),MAX(AboveHWM!AD108-'PNGC T2 Allocation'!AD108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AE108-Tier2!AE108-T2Remarketing!AE108,0),MAX(AboveHWM!AE108-'PNGC T2 Allocation'!AE108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AF108-Tier2!AF108-T2Remarketing!AF108,0),MAX(AboveHWM!AF108-'PNGC T2 Allocation'!AF108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AG108-Tier2!AG108-T2Remarketing!AG108,0),MAX(AboveHWM!AG108-'PNGC T2 Allocation'!AG108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AH108-Tier2!AH108-T2Remarketing!AH108,0),MAX(AboveHWM!AH108-'PNGC T2 Allocation'!AH108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AI108-Tier2!AI108-T2Remarketing!AI108,0),MAX(AboveHWM!AI108-'PNGC T2 Allocation'!AI108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AJ108-Tier2!AJ108-T2Remarketing!AJ108,0),MAX(AboveHWM!AJ108-'PNGC T2 Allocation'!AJ108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AK108-Tier2!AK108-T2Remarketing!AK108,0),MAX(AboveHWM!AK108-'PNGC T2 Allocation'!AK108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AL108-Tier2!AL108-T2Remarketing!AL108,0),MAX(AboveHWM!AL108-'PNGC T2 Allocation'!AL108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AM108-Tier2!AM108-T2Remarketing!AM108,0),MAX(AboveHWM!AM108-'PNGC T2 Allocation'!AM108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AN108-Tier2!AN108-T2Remarketing!AN108,0),MAX(AboveHWM!AN108-'PNGC T2 Allocation'!AN108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AO108-Tier2!AO108-T2Remarketing!AO108,0),MAX(AboveHWM!AO108-'PNGC T2 Allocation'!AO108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AP108-Tier2!AP108-T2Remarketing!AP108,0),MAX(AboveHWM!AP108-'PNGC T2 Allocation'!AP108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AQ108-Tier2!AQ108-T2Remarketing!AQ108,0),MAX(AboveHWM!AQ108-'PNGC T2 Allocation'!AQ108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AR108-Tier2!AR108-T2Remarketing!AR108,0),MAX(AboveHWM!AR108-'PNGC T2 Allocation'!AR108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AS108-Tier2!AS108-T2Remarketing!AS108,0),MAX(AboveHWM!AS108-'PNGC T2 Allocation'!AS108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AT108-Tier2!AT108-T2Remarketing!AT108,0),MAX(AboveHWM!AT108-'PNGC T2 Allocation'!AT108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AU108-Tier2!AU108-T2Remarketing!AU108,0),MAX(AboveHWM!AU108-'PNGC T2 Allocation'!AU108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AV108-Tier2!AV108-T2Remarketing!AV108,0),MAX(AboveHWM!AV108-'PNGC T2 Allocation'!AV108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AW108-Tier2!AW108-T2Remarketing!AW108,0),MAX(AboveHWM!AW108-'PNGC T2 Allocation'!AW108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AX108-Tier2!AX108-T2Remarketing!AX108,0),MAX(AboveHWM!AX108-'PNGC T2 Allocation'!AX108,0))","v":0},{"$f":"IF(TOCA!$E108=0,MAX(AboveHWM!AY108-Tier2!AY108-T2Remarketing!AY108,0),MAX(AboveHWM!AY108-'PNGC T2 Allocation'!AY108,0))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!D117-Tier2!D117-T2Remarketing!D117,0),MAX(AboveHWM!D117-'PNGC T2 Allocation'!D117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!E117-Tier2!E117-T2Remarketing!E117,0),MAX(AboveHWM!E117-'PNGC T2 Allocation'!E117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!F117-Tier2!F117-T2Remarketing!F117,0),MAX(AboveHWM!F117-'PNGC T2 Allocation'!F117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!G117-Tier2!G117-T2Remarketing!G117,0),MAX(AboveHWM!G117-'PNGC T2 Allocation'!G117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!H117-Tier2!H117-T2Remarketing!H117,0),MAX(AboveHWM!H117-'PNGC T2 Allocation'!H117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!I117-Tier2!I117-T2Remarketing!I117,0),MAX(AboveHWM!I117-'PNGC T2 Allocation'!I117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!J117-Tier2!J117-T2Remarketing!J117,0),MAX(AboveHWM!J117-'PNGC T2 Allocation'!J117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!K117-Tier2!K117-T2Remarketing!K117,0),MAX(AboveHWM!K117-'PNGC T2 Allocation'!K117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!L117-Tier2!L117-T2Remarketing!L117,0),MAX(AboveHWM!L117-'PNGC T2 Allocation'!L117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!M117-Tier2!M117-T2Remarketing!M117,0),MAX(AboveHWM!M117-'PNGC T2 Allocation'!M117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!N117-Tier2!N117-T2Remarketing!N117,0),MAX(AboveHWM!N117-'PNGC T2 Allocation'!N117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!O117-Tier2!O117-T2Remarketing!O117,0),MAX(AboveHWM!O117-'PNGC T2 Allocation'!O117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!P117-Tier2!P117-T2Remarketing!P117,0),MAX(AboveHWM!P117-'PNGC T2 Allocation'!P117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Q117-Tier2!Q117-T2Remarketing!Q117,0),MAX(AboveHWM!Q117-'PNGC T2 Allocation'!Q117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!R117-Tier2!R117-T2Remarketing!R117,0),MAX(AboveHWM!R117-'PNGC T2 Allocation'!R117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!S117-Tier2!S117-T2Remarketing!S117,0),MAX(AboveHWM!S117-'PNGC T2 Allocation'!S117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!T117-Tier2!T117-T2Remarketing!T117,0),MAX(AboveHWM!T117-'PNGC T2 Allocation'!T117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!U117-Tier2!U117-T2Remarketing!U117,0),MAX(AboveHWM!U117-'PNGC T2 Allocation'!U117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!V117-Tier2!V117-T2Remarketing!V117,0),MAX(AboveHWM!V117-'PNGC T2 Allocation'!V117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!W117-Tier2!W117-T2Remarketing!W117,0),MAX(AboveHWM!W117-'PNGC T2 Allocation'!W117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!X117-Tier2!X117-T2Remarketing!X117,0),MAX(AboveHWM!X117-'PNGC T2 Allocation'!X117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Y117-Tier2!Y117-T2Remarketing!Y117,0),MAX(AboveHWM!Y117-'PNGC T2 Allocation'!Y117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!Z117-Tier2!Z117-T2Remarketing!Z117,0),MAX(AboveHWM!Z117-'PNGC T2 Allocation'!Z117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AA117-Tier2!AA117-T2Remarketing!AA117,0),MAX(AboveHWM!AA117-'PNGC T2 Allocation'!AA117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AB117-Tier2!AB117-T2Remarketing!AB117,0),MAX(AboveHWM!AB117-'PNGC T2 Allocation'!AB117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AC117-Tier2!AC117-T2Remarketing!AC117,0),MAX(AboveHWM!AC117-'PNGC T2 Allocation'!AC117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AD117-Tier2!AD117-T2Remarketing!AD117,0),MAX(AboveHWM!AD117-'PNGC T2 Allocation'!AD117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AE117-Tier2!AE117-T2Remarketing!AE117,0),MAX(AboveHWM!AE117-'PNGC T2 Allocation'!AE117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AF117-Tier2!AF117-T2Remarketing!AF117,0),MAX(AboveHWM!AF117-'PNGC T2 Allocation'!AF117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AG117-Tier2!AG117-T2Remarketing!AG117,0),MAX(AboveHWM!AG117-'PNGC T2 Allocation'!AG117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AH117-Tier2!AH117-T2Remarketing!AH117,0),MAX(AboveHWM!AH117-'PNGC T2 Allocation'!AH117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AI117-Tier2!AI117-T2Remarketing!AI117,0),MAX(AboveHWM!AI117-'PNGC T2 Allocation'!AI117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AJ117-Tier2!AJ117-T2Remarketing!AJ117,0),MAX(AboveHWM!AJ117-'PNGC T2 Allocation'!AJ117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AK117-Tier2!AK117-T2Remarketing!AK117,0),MAX(AboveHWM!AK117-'PNGC T2 Allocation'!AK117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AL117-Tier2!AL117-T2Remarketing!AL117,0),MAX(AboveHWM!AL117-'PNGC T2 Allocation'!AL117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AM117-Tier2!AM117-T2Remarketing!AM117,0),MAX(AboveHWM!AM117-'PNGC T2 Allocation'!AM117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AN117-Tier2!AN117-T2Remarketing!AN117,0),MAX(AboveHWM!AN117-'PNGC T2 Allocation'!AN117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AO117-Tier2!AO117-T2Remarketing!AO117,0),MAX(AboveHWM!AO117-'PNGC T2 Allocation'!AO117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AP117-Tier2!AP117-T2Remarketing!AP117,0),MAX(AboveHWM!AP117-'PNGC T2 Allocation'!AP117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AQ117-Tier2!AQ117-T2Remarketing!AQ117,0),MAX(AboveHWM!AQ117-'PNGC T2 Allocation'!AQ117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AR117-Tier2!AR117-T2Remarketing!AR117,0),MAX(AboveHWM!AR117-'PNGC T2 Allocation'!AR117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AS117-Tier2!AS117-T2Remarketing!AS117,0),MAX(AboveHWM!AS117-'PNGC T2 Allocation'!AS117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AT117-Tier2!AT117-T2Remarketing!AT117,0),MAX(AboveHWM!AT117-'PNGC T2 Allocation'!AT117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AU117-Tier2!AU117-T2Remarketing!AU117,0),MAX(AboveHWM!AU117-'PNGC T2 Allocation'!AU117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AV117-Tier2!AV117-T2Remarketing!AV117,0),MAX(AboveHWM!AV117-'PNGC T2 Allocation'!AV117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AW117-Tier2!AW117-T2Remarketing!AW117,0),MAX(AboveHWM!AW117-'PNGC T2 Allocation'!AW117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AX117-Tier2!AX117-T2Remarketing!AX117,0),MAX(AboveHWM!AX117-'PNGC T2 Allocation'!AX117,0))","v":0},{"$f":"IF(TOCA!$E117=0,MAX(AboveHWM!AY117-Tier2!AY117-T2Remarketing!AY117,0),MAX(AboveHWM!AY117-'PNGC T2 Allocation'!AY117,0))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!D126-Tier2!D126-T2Remarketing!D126,0),MAX(AboveHWM!D126-'PNGC T2 Allocation'!D126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!E126-Tier2!E126-T2Remarketing!E126,0),MAX(AboveHWM!E126-'PNGC T2 Allocation'!E126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!F126-Tier2!F126-T2Remarketing!F126,0),MAX(AboveHWM!F126-'PNGC T2 Allocation'!F126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!G126-Tier2!G126-T2Remarketing!G126,0),MAX(AboveHWM!G126-'PNGC T2 Allocation'!G126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!H126-Tier2!H126-T2Remarketing!H126,0),MAX(AboveHWM!H126-'PNGC T2 Allocation'!H126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!I126-Tier2!I126-T2Remarketing!I126,0),MAX(AboveHWM!I126-'PNGC T2 Allocation'!I126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!J126-Tier2!J126-T2Remarketing!J126,0),MAX(AboveHWM!J126-'PNGC T2 Allocation'!J126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!K126-Tier2!K126-T2Remarketing!K126,0),MAX(AboveHWM!K126-'PNGC T2 Allocation'!K126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!L126-Tier2!L126-T2Remarketing!L126,0),MAX(AboveHWM!L126-'PNGC T2 Allocation'!L126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!M126-Tier2!M126-T2Remarketing!M126,0),MAX(AboveHWM!M126-'PNGC T2 Allocation'!M126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!N126-Tier2!N126-T2Remarketing!N126,0),MAX(AboveHWM!N126-'PNGC T2 Allocation'!N126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!O126-Tier2!O126-T2Remarketing!O126,0),MAX(AboveHWM!O126-'PNGC T2 Allocation'!O126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!P126-Tier2!P126-T2Remarketing!P126,0),MAX(AboveHWM!P126-'PNGC T2 Allocation'!P126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Q126-Tier2!Q126-T2Remarketing!Q126,0),MAX(AboveHWM!Q126-'PNGC T2 Allocation'!Q126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!R126-Tier2!R126-T2Remarketing!R126,0),MAX(AboveHWM!R126-'PNGC T2 Allocation'!R126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!S126-Tier2!S126-T2Remarketing!S126,0),MAX(AboveHWM!S126-'PNGC T2 Allocation'!S126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!T126-Tier2!T126-T2Remarketing!T126,0),MAX(AboveHWM!T126-'PNGC T2 Allocation'!T126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!U126-Tier2!U126-T2Remarketing!U126,0),MAX(AboveHWM!U126-'PNGC T2 Allocation'!U126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!V126-Tier2!V126-T2Remarketing!V126,0),MAX(AboveHWM!V126-'PNGC T2 Allocation'!V126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!W126-Tier2!W126-T2Remarketing!W126,0),MAX(AboveHWM!W126-'PNGC T2 Allocation'!W126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!X126-Tier2!X126-T2Remarketing!X126,0),MAX(AboveHWM!X126-'PNGC T2 Allocation'!X126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Y126-Tier2!Y126-T2Remarketing!Y126,0),MAX(AboveHWM!Y126-'PNGC T2 Allocation'!Y126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!Z126-Tier2!Z126-T2Remarketing!Z126,0),MAX(AboveHWM!Z126-'PNGC T2 Allocation'!Z126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AA126-Tier2!AA126-T2Remarketing!AA126,0),MAX(AboveHWM!AA126-'PNGC T2 Allocation'!AA126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AB126-Tier2!AB126-T2Remarketing!AB126,0),MAX(AboveHWM!AB126-'PNGC T2 Allocation'!AB126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AC126-Tier2!AC126-T2Remarketing!AC126,0),MAX(AboveHWM!AC126-'PNGC T2 Allocation'!AC126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AD126-Tier2!AD126-T2Remarketing!AD126,0),MAX(AboveHWM!AD126-'PNGC T2 Allocation'!AD126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AE126-Tier2!AE126-T2Remarketing!AE126,0),MAX(AboveHWM!AE126-'PNGC T2 Allocation'!AE126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AF126-Tier2!AF126-T2Remarketing!AF126,0),MAX(AboveHWM!AF126-'PNGC T2 Allocation'!AF126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AG126-Tier2!AG126-T2Remarketing!AG126,0),MAX(AboveHWM!AG126-'PNGC T2 Allocation'!AG126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AH126-Tier2!AH126-T2Remarketing!AH126,0),MAX(AboveHWM!AH126-'PNGC T2 Allocation'!AH126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AI126-Tier2!AI126-T2Remarketing!AI126,0),MAX(AboveHWM!AI126-'PNGC T2 Allocation'!AI126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AJ126-Tier2!AJ126-T2Remarketing!AJ126,0),MAX(AboveHWM!AJ126-'PNGC T2 Allocation'!AJ126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AK126-Tier2!AK126-T2Remarketing!AK126,0),MAX(AboveHWM!AK126-'PNGC T2 Allocation'!AK126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AL126-Tier2!AL126-T2Remarketing!AL126,0),MAX(AboveHWM!AL126-'PNGC T2 Allocation'!AL126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AM126-Tier2!AM126-T2Remarketing!AM126,0),MAX(AboveHWM!AM126-'PNGC T2 Allocation'!AM126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AN126-Tier2!AN126-T2Remarketing!AN126,0),MAX(AboveHWM!AN126-'PNGC T2 Allocation'!AN126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AO126-Tier2!AO126-T2Remarketing!AO126,0),MAX(AboveHWM!AO126-'PNGC T2 Allocation'!AO126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AP126-Tier2!AP126-T2Remarketing!AP126,0),MAX(AboveHWM!AP126-'PNGC T2 Allocation'!AP126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AQ126-Tier2!AQ126-T2Remarketing!AQ126,0),MAX(AboveHWM!AQ126-'PNGC T2 Allocation'!AQ126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AR126-Tier2!AR126-T2Remarketing!AR126,0),MAX(AboveHWM!AR126-'PNGC T2 Allocation'!AR126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AS126-Tier2!AS126-T2Remarketing!AS126,0),MAX(AboveHWM!AS126-'PNGC T2 Allocation'!AS126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AT126-Tier2!AT126-T2Remarketing!AT126,0),MAX(AboveHWM!AT126-'PNGC T2 Allocation'!AT126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AU126-Tier2!AU126-T2Remarketing!AU126,0),MAX(AboveHWM!AU126-'PNGC T2 Allocation'!AU126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AV126-Tier2!AV126-T2Remarketing!AV126,0),MAX(AboveHWM!AV126-'PNGC T2 Allocation'!AV126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AW126-Tier2!AW126-T2Remarketing!AW126,0),MAX(AboveHWM!AW126-'PNGC T2 Allocation'!AW126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AX126-Tier2!AX126-T2Remarketing!AX126,0),MAX(AboveHWM!AX126-'PNGC T2 Allocation'!AX126,0))","v":0},{"$f":"IF(TOCA!$E126=0,MAX(AboveHWM!AY126-Tier2!AY126-T2Remarketing!AY126,0),MAX(AboveHWM!AY126-'PNGC T2 Allocation'!AY126,0))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!D135-Tier2!D135-T2Remarketing!D135,0),MAX(AboveHWM!D135-'PNGC T2 Allocation'!D135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!E135-Tier2!E135-T2Remarketing!E135,0),MAX(AboveHWM!E135-'PNGC T2 Allocation'!E135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!F135-Tier2!F135-T2Remarketing!F135,0),MAX(AboveHWM!F135-'PNGC T2 Allocation'!F135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!G135-Tier2!G135-T2Remarketing!G135,0),MAX(AboveHWM!G135-'PNGC T2 Allocation'!G135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!H135-Tier2!H135-T2Remarketing!H135,0),MAX(AboveHWM!H135-'PNGC T2 Allocation'!H135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!I135-Tier2!I135-T2Remarketing!I135,0),MAX(AboveHWM!I135-'PNGC T2 Allocation'!I135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!J135-Tier2!J135-T2Remarketing!J135,0),MAX(AboveHWM!J135-'PNGC T2 Allocation'!J135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!K135-Tier2!K135-T2Remarketing!K135,0),MAX(AboveHWM!K135-'PNGC T2 Allocation'!K135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!L135-Tier2!L135-T2Remarketing!L135,0),MAX(AboveHWM!L135-'PNGC T2 Allocation'!L135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!M135-Tier2!M135-T2Remarketing!M135,0),MAX(AboveHWM!M135-'PNGC T2 Allocation'!M135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!N135-Tier2!N135-T2Remarketing!N135,0),MAX(AboveHWM!N135-'PNGC T2 Allocation'!N135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!O135-Tier2!O135-T2Remarketing!O135,0),MAX(AboveHWM!O135-'PNGC T2 Allocation'!O135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!P135-Tier2!P135-T2Remarketing!P135,0),MAX(AboveHWM!P135-'PNGC T2 Allocation'!P135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Q135-Tier2!Q135-T2Remarketing!Q135,0),MAX(AboveHWM!Q135-'PNGC T2 Allocation'!Q135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!R135-Tier2!R135-T2Remarketing!R135,0),MAX(AboveHWM!R135-'PNGC T2 Allocation'!R135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!S135-Tier2!S135-T2Remarketing!S135,0),MAX(AboveHWM!S135-'PNGC T2 Allocation'!S135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!T135-Tier2!T135-T2Remarketing!T135,0),MAX(AboveHWM!T135-'PNGC T2 Allocation'!T135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!U135-Tier2!U135-T2Remarketing!U135,0),MAX(AboveHWM!U135-'PNGC T2 Allocation'!U135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!V135-Tier2!V135-T2Remarketing!V135,0),MAX(AboveHWM!V135-'PNGC T2 Allocation'!V135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!W135-Tier2!W135-T2Remarketing!W135,0),MAX(AboveHWM!W135-'PNGC T2 Allocation'!W135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!X135-Tier2!X135-T2Remarketing!X135,0),MAX(AboveHWM!X135-'PNGC T2 Allocation'!X135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Y135-Tier2!Y135-T2Remarketing!Y135,0),MAX(AboveHWM!Y135-'PNGC T2 Allocation'!Y135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!Z135-Tier2!Z135-T2Remarketing!Z135,0),MAX(AboveHWM!Z135-'PNGC T2 Allocation'!Z135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AA135-Tier2!AA135-T2Remarketing!AA135,0),MAX(AboveHWM!AA135-'PNGC T2 Allocation'!AA135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AB135-Tier2!AB135-T2Remarketing!AB135,0),MAX(AboveHWM!AB135-'PNGC T2 Allocation'!AB135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AC135-Tier2!AC135-T2Remarketing!AC135,0),MAX(AboveHWM!AC135-'PNGC T2 Allocation'!AC135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AD135-Tier2!AD135-T2Remarketing!AD135,0),MAX(AboveHWM!AD135-'PNGC T2 Allocation'!AD135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AE135-Tier2!AE135-T2Remarketing!AE135,0),MAX(AboveHWM!AE135-'PNGC T2 Allocation'!AE135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AF135-Tier2!AF135-T2Remarketing!AF135,0),MAX(AboveHWM!AF135-'PNGC T2 Allocation'!AF135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AG135-Tier2!AG135-T2Remarketing!AG135,0),MAX(AboveHWM!AG135-'PNGC T2 Allocation'!AG135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AH135-Tier2!AH135-T2Remarketing!AH135,0),MAX(AboveHWM!AH135-'PNGC T2 Allocation'!AH135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AI135-Tier2!AI135-T2Remarketing!AI135,0),MAX(AboveHWM!AI135-'PNGC T2 Allocation'!AI135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AJ135-Tier2!AJ135-T2Remarketing!AJ135,0),MAX(AboveHWM!AJ135-'PNGC T2 Allocation'!AJ135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AK135-Tier2!AK135-T2Remarketing!AK135,0),MAX(AboveHWM!AK135-'PNGC T2 Allocation'!AK135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AL135-Tier2!AL135-T2Remarketing!AL135,0),MAX(AboveHWM!AL135-'PNGC T2 Allocation'!AL135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AM135-Tier2!AM135-T2Remarketing!AM135,0),MAX(AboveHWM!AM135-'PNGC T2 Allocation'!AM135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AN135-Tier2!AN135-T2Remarketing!AN135,0),MAX(AboveHWM!AN135-'PNGC T2 Allocation'!AN135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AO135-Tier2!AO135-T2Remarketing!AO135,0),MAX(AboveHWM!AO135-'PNGC T2 Allocation'!AO135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AP135-Tier2!AP135-T2Remarketing!AP135,0),MAX(AboveHWM!AP135-'PNGC T2 Allocation'!AP135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AQ135-Tier2!AQ135-T2Remarketing!AQ135,0),MAX(AboveHWM!AQ135-'PNGC T2 Allocation'!AQ135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AR135-Tier2!AR135-T2Remarketing!AR135,0),MAX(AboveHWM!AR135-'PNGC T2 Allocation'!AR135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AS135-Tier2!AS135-T2Remarketing!AS135,0),MAX(AboveHWM!AS135-'PNGC T2 Allocation'!AS135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AT135-Tier2!AT135-T2Remarketing!AT135,0),MAX(AboveHWM!AT135-'PNGC T2 Allocation'!AT135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AU135-Tier2!AU135-T2Remarketing!AU135,0),MAX(AboveHWM!AU135-'PNGC T2 Allocation'!AU135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AV135-Tier2!AV135-T2Remarketing!AV135,0),MAX(AboveHWM!AV135-'PNGC T2 Allocation'!AV135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AW135-Tier2!AW135-T2Remarketing!AW135,0),MAX(AboveHWM!AW135-'PNGC T2 Allocation'!AW135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AX135-Tier2!AX135-T2Remarketing!AX135,0),MAX(AboveHWM!AX135-'PNGC T2 Allocation'!AX135,0))","v":0},{"$f":"IF(TOCA!$E135=0,MAX(AboveHWM!AY135-Tier2!AY135-T2Remarketing!AY135,0),MAX(AboveHWM!AY135-'PNGC T2 Allocation'!AY135,0))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!D136-Tier2!D136-T2Remarketing!D136,0),MAX(AboveHWM!D136-'PNGC T2 Allocation'!D136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!E136-Tier2!E136-T2Remarketing!E136,0),MAX(AboveHWM!E136-'PNGC T2 Allocation'!E136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!F136-Tier2!F136-T2Remarketing!F136,0),MAX(AboveHWM!F136-'PNGC T2 Allocation'!F136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!G136-Tier2!G136-T2Remarketing!G136,0),MAX(AboveHWM!G136-'PNGC T2 Allocation'!G136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!H136-Tier2!H136-T2Remarketing!H136,0),MAX(AboveHWM!H136-'PNGC T2 Allocation'!H136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!I136-Tier2!I136-T2Remarketing!I136,0),MAX(AboveHWM!I136-'PNGC T2 Allocation'!I136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!J136-Tier2!J136-T2Remarketing!J136,0),MAX(AboveHWM!J136-'PNGC T2 Allocation'!J136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!K136-Tier2!K136-T2Remarketing!K136,0),MAX(AboveHWM!K136-'PNGC T2 Allocation'!K136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!L136-Tier2!L136-T2Remarketing!L136,0),MAX(AboveHWM!L136-'PNGC T2 Allocation'!L136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!M136-Tier2!M136-T2Remarketing!M136,0),MAX(AboveHWM!M136-'PNGC T2 Allocation'!M136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!N136-Tier2!N136-T2Remarketing!N136,0),MAX(AboveHWM!N136-'PNGC T2 Allocation'!N136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!O136-Tier2!O136-T2Remarketing!O136,0),MAX(AboveHWM!O136-'PNGC T2 Allocation'!O136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!P136-Tier2!P136-T2Remarketing!P136,0),MAX(AboveHWM!P136-'PNGC T2 Allocation'!P136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Q136-Tier2!Q136-T2Remarketing!Q136,0),MAX(AboveHWM!Q136-'PNGC T2 Allocation'!Q136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!R136-Tier2!R136-T2Remarketing!R136,0),MAX(AboveHWM!R136-'PNGC T2 Allocation'!R136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!S136-Tier2!S136-T2Remarketing!S136,0),MAX(AboveHWM!S136-'PNGC T2 Allocation'!S136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!T136-Tier2!T136-T2Remarketing!T136,0),MAX(AboveHWM!T136-'PNGC T2 Allocation'!T136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!U136-Tier2!U136-T2Remarketing!U136,0),MAX(AboveHWM!U136-'PNGC T2 Allocation'!U136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!V136-Tier2!V136-T2Remarketing!V136,0),MAX(AboveHWM!V136-'PNGC T2 Allocation'!V136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!W136-Tier2!W136-T2Remarketing!W136,0),MAX(AboveHWM!W136-'PNGC T2 Allocation'!W136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!X136-Tier2!X136-T2Remarketing!X136,0),MAX(AboveHWM!X136-'PNGC T2 Allocation'!X136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Y136-Tier2!Y136-T2Remarketing!Y136,0),MAX(AboveHWM!Y136-'PNGC T2 Allocation'!Y136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!Z136-Tier2!Z136-T2Remarketing!Z136,0),MAX(AboveHWM!Z136-'PNGC T2 Allocation'!Z136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AA136-Tier2!AA136-T2Remarketing!AA136,0),MAX(AboveHWM!AA136-'PNGC T2 Allocation'!AA136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AB136-Tier2!AB136-T2Remarketing!AB136,0),MAX(AboveHWM!AB136-'PNGC T2 Allocation'!AB136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AC136-Tier2!AC136-T2Remarketing!AC136,0),MAX(AboveHWM!AC136-'PNGC T2 Allocation'!AC136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AD136-Tier2!AD136-T2Remarketing!AD136,0),MAX(AboveHWM!AD136-'PNGC T2 Allocation'!AD136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AE136-Tier2!AE136-T2Remarketing!AE136,0),MAX(AboveHWM!AE136-'PNGC T2 Allocation'!AE136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AF136-Tier2!AF136-T2Remarketing!AF136,0),MAX(AboveHWM!AF136-'PNGC T2 Allocation'!AF136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AG136-Tier2!AG136-T2Remarketing!AG136,0),MAX(AboveHWM!AG136-'PNGC T2 Allocation'!AG136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AH136-Tier2!AH136-T2Remarketing!AH136,0),MAX(AboveHWM!AH136-'PNGC T2 Allocation'!AH136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AI136-Tier2!AI136-T2Remarketing!AI136,0),MAX(AboveHWM!AI136-'PNGC T2 Allocation'!AI136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AJ136-Tier2!AJ136-T2Remarketing!AJ136,0),MAX(AboveHWM!AJ136-'PNGC T2 Allocation'!AJ136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AK136-Tier2!AK136-T2Remarketing!AK136,0),MAX(AboveHWM!AK136-'PNGC T2 Allocation'!AK136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AL136-Tier2!AL136-T2Remarketing!AL136,0),MAX(AboveHWM!AL136-'PNGC T2 Allocation'!AL136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AM136-Tier2!AM136-T2Remarketing!AM136,0),MAX(AboveHWM!AM136-'PNGC T2 Allocation'!AM136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AN136-Tier2!AN136-T2Remarketing!AN136,0),MAX(AboveHWM!AN136-'PNGC T2 Allocation'!AN136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AO136-Tier2!AO136-T2Remarketing!AO136,0),MAX(AboveHWM!AO136-'PNGC T2 Allocation'!AO136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AP136-Tier2!AP136-T2Remarketing!AP136,0),MAX(AboveHWM!AP136-'PNGC T2 Allocation'!AP136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AQ136-Tier2!AQ136-T2Remarketing!AQ136,0),MAX(AboveHWM!AQ136-'PNGC T2 Allocation'!AQ136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AR136-Tier2!AR136-T2Remarketing!AR136,0),MAX(AboveHWM!AR136-'PNGC T2 Allocation'!AR136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AS136-Tier2!AS136-T2Remarketing!AS136,0),MAX(AboveHWM!AS136-'PNGC T2 Allocation'!AS136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AT136-Tier2!AT136-T2Remarketing!AT136,0),MAX(AboveHWM!AT136-'PNGC T2 Allocation'!AT136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AU136-Tier2!AU136-T2Remarketing!AU136,0),MAX(AboveHWM!AU136-'PNGC T2 Allocation'!AU136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AV136-Tier2!AV136-T2Remarketing!AV136,0),MAX(AboveHWM!AV136-'PNGC T2 Allocation'!AV136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AW136-Tier2!AW136-T2Remarketing!AW136,0),MAX(AboveHWM!AW136-'PNGC T2 Allocation'!AW136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AX136-Tier2!AX136-T2Remarketing!AX136,0),MAX(AboveHWM!AX136-'PNGC T2 Allocation'!AX136,0))","v":0},{"$f":"IF(TOCA!$E136=0,MAX(AboveHWM!AY136-Tier2!AY136-T2Remarketing!AY136,0),MAX(AboveHWM!AY136-'PNGC T2 Allocation'!AY136,0))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!D137-Tier2!D137-T2Remarketing!D137,0),MAX(AboveHWM!D137-'PNGC T2 Allocation'!D137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!E137-Tier2!E137-T2Remarketing!E137,0),MAX(AboveHWM!E137-'PNGC T2 Allocation'!E137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!F137-Tier2!F137-T2Remarketing!F137,0),MAX(AboveHWM!F137-'PNGC T2 Allocation'!F137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!G137-Tier2!G137-T2Remarketing!G137,0),MAX(AboveHWM!G137-'PNGC T2 Allocation'!G137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!H137-Tier2!H137-T2Remarketing!H137,0),MAX(AboveHWM!H137-'PNGC T2 Allocation'!H137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!I137-Tier2!I137-T2Remarketing!I137,0),MAX(AboveHWM!I137-'PNGC T2 Allocation'!I137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!J137-Tier2!J137-T2Remarketing!J137,0),MAX(AboveHWM!J137-'PNGC T2 Allocation'!J137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!K137-Tier2!K137-T2Remarketing!K137,0),MAX(AboveHWM!K137-'PNGC T2 Allocation'!K137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!L137-Tier2!L137-T2Remarketing!L137,0),MAX(AboveHWM!L137-'PNGC T2 Allocation'!L137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!M137-Tier2!M137-T2Remarketing!M137,0),MAX(AboveHWM!M137-'PNGC T2 Allocation'!M137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!N137-Tier2!N137-T2Remarketing!N137,0),MAX(AboveHWM!N137-'PNGC T2 Allocation'!N137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!O137-Tier2!O137-T2Remarketing!O137,0),MAX(AboveHWM!O137-'PNGC T2 Allocation'!O137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!P137-Tier2!P137-T2Remarketing!P137,0),MAX(AboveHWM!P137-'PNGC T2 Allocation'!P137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Q137-Tier2!Q137-T2Remarketing!Q137,0),MAX(AboveHWM!Q137-'PNGC T2 Allocation'!Q137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!R137-Tier2!R137-T2Remarketing!R137,0),MAX(AboveHWM!R137-'PNGC T2 Allocation'!R137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!S137-Tier2!S137-T2Remarketing!S137,0),MAX(AboveHWM!S137-'PNGC T2 Allocation'!S137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!T137-Tier2!T137-T2Remarketing!T137,0),MAX(AboveHWM!T137-'PNGC T2 Allocation'!T137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!U137-Tier2!U137-T2Remarketing!U137,0),MAX(AboveHWM!U137-'PNGC T2 Allocation'!U137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!V137-Tier2!V137-T2Remarketing!V137,0),MAX(AboveHWM!V137-'PNGC T2 Allocation'!V137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!W137-Tier2!W137-T2Remarketing!W137,0),MAX(AboveHWM!W137-'PNGC T2 Allocation'!W137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!X137-Tier2!X137-T2Remarketing!X137,0),MAX(AboveHWM!X137-'PNGC T2 Allocation'!X137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Y137-Tier2!Y137-T2Remarketing!Y137,0),MAX(AboveHWM!Y137-'PNGC T2 Allocation'!Y137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!Z137-Tier2!Z137-T2Remarketing!Z137,0),MAX(AboveHWM!Z137-'PNGC T2 Allocation'!Z137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AA137-Tier2!AA137-T2Remarketing!AA137,0),MAX(AboveHWM!AA137-'PNGC T2 Allocation'!AA137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AB137-Tier2!AB137-T2Remarketing!AB137,0),MAX(AboveHWM!AB137-'PNGC T2 Allocation'!AB137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AC137-Tier2!AC137-T2Remarketing!AC137,0),MAX(AboveHWM!AC137-'PNGC T2 Allocation'!AC137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AD137-Tier2!AD137-T2Remarketing!AD137,0),MAX(AboveHWM!AD137-'PNGC T2 Allocation'!AD137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AE137-Tier2!AE137-T2Remarketing!AE137,0),MAX(AboveHWM!AE137-'PNGC T2 Allocation'!AE137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AF137-Tier2!AF137-T2Remarketing!AF137,0),MAX(AboveHWM!AF137-'PNGC T2 Allocation'!AF137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AG137-Tier2!AG137-T2Remarketing!AG137,0),MAX(AboveHWM!AG137-'PNGC T2 Allocation'!AG137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AH137-Tier2!AH137-T2Remarketing!AH137,0),MAX(AboveHWM!AH137-'PNGC T2 Allocation'!AH137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AI137-Tier2!AI137-T2Remarketing!AI137,0),MAX(AboveHWM!AI137-'PNGC T2 Allocation'!AI137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AJ137-Tier2!AJ137-T2Remarketing!AJ137,0),MAX(AboveHWM!AJ137-'PNGC T2 Allocation'!AJ137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AK137-Tier2!AK137-T2Remarketing!AK137,0),MAX(AboveHWM!AK137-'PNGC T2 Allocation'!AK137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AL137-Tier2!AL137-T2Remarketing!AL137,0),MAX(AboveHWM!AL137-'PNGC T2 Allocation'!AL137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AM137-Tier2!AM137-T2Remarketing!AM137,0),MAX(AboveHWM!AM137-'PNGC T2 Allocation'!AM137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AN137-Tier2!AN137-T2Remarketing!AN137,0),MAX(AboveHWM!AN137-'PNGC T2 Allocation'!AN137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AO137-Tier2!AO137-T2Remarketing!AO137,0),MAX(AboveHWM!AO137-'PNGC T2 Allocation'!AO137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AP137-Tier2!AP137-T2Remarketing!AP137,0),MAX(AboveHWM!AP137-'PNGC T2 Allocation'!AP137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AQ137-Tier2!AQ137-T2Remarketing!AQ137,0),MAX(AboveHWM!AQ137-'PNGC T2 Allocation'!AQ137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AR137-Tier2!AR137-T2Remarketing!AR137,0),MAX(AboveHWM!AR137-'PNGC T2 Allocation'!AR137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AS137-Tier2!AS137-T2Remarketing!AS137,0),MAX(AboveHWM!AS137-'PNGC T2 Allocation'!AS137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AT137-Tier2!AT137-T2Remarketing!AT137,0),MAX(AboveHWM!AT137-'PNGC T2 Allocation'!AT137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AU137-Tier2!AU137-T2Remarketing!AU137,0),MAX(AboveHWM!AU137-'PNGC T2 Allocation'!AU137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AV137-Tier2!AV137-T2Remarketing!AV137,0),MAX(AboveHWM!AV137-'PNGC T2 Allocation'!AV137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AW137-Tier2!AW137-T2Remarketing!AW137,0),MAX(AboveHWM!AW137-'PNGC T2 Allocation'!AW137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AX137-Tier2!AX137-T2Remarketing!AX137,0),MAX(AboveHWM!AX137-'PNGC T2 Allocation'!AX137,0))","v":0},{"$f":"IF(TOCA!$E137=0,MAX(AboveHWM!AY137-Tier2!AY137-T2Remarketing!AY137,0),MAX(AboveHWM!AY137-'PNGC T2 Allocation'!AY137,0))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!D138-Tier2!D138-T2Remarketing!D138,0),MAX(AboveHWM!D138-'PNGC T2 Allocation'!D138,0))","v":5647.6160000000018},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!E138-Tier2!E138-T2Remarketing!E138,0),MAX(AboveHWM!E138-'PNGC T2 Allocation'!E138,0))","v":4452.9279999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!F138-Tier2!F138-T2Remarketing!F138,0),MAX(AboveHWM!F138-'PNGC T2 Allocation'!F138,0))","v":5430.4000000000015},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!G138-Tier2!G138-T2Remarketing!G138,0),MAX(AboveHWM!G138-'PNGC T2 Allocation'!G138,0))","v":4357.8960000000006},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!H138-Tier2!H138-T2Remarketing!H138,0),MAX(AboveHWM!H138-'PNGC T2 Allocation'!H138,0))","v":5430.4000000000015},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!I138-Tier2!I138-T2Remarketing!I138,0),MAX(AboveHWM!I138-'PNGC T2 Allocation'!I138,0))","v":4670.1440000000002},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!J138-Tier2!J138-T2Remarketing!J138,0),MAX(AboveHWM!J138-'PNGC T2 Allocation'!J138,0))","v":5647.6160000000018},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!K138-Tier2!K138-T2Remarketing!K138,0),MAX(AboveHWM!K138-'PNGC T2 Allocation'!K138,0))","v":4452.9279999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!L138-Tier2!L138-T2Remarketing!L138,0),MAX(AboveHWM!L138-'PNGC T2 Allocation'!L138,0))","v":5430.4000000000015},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!M138-Tier2!M138-T2Remarketing!M138,0),MAX(AboveHWM!M138-'PNGC T2 Allocation'!M138,0))","v":4018.496000000001},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!N138-Tier2!N138-T2Remarketing!N138,0),MAX(AboveHWM!N138-'PNGC T2 Allocation'!N138,0))","v":5647.6160000000018},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!O138-Tier2!O138-T2Remarketing!O138,0),MAX(AboveHWM!O138-'PNGC T2 Allocation'!O138,0))","v":4439.351999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!P138-Tier2!P138-T2Remarketing!P138,0),MAX(AboveHWM!P138-'PNGC T2 Allocation'!P138,0))","v":5647.6160000000018},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Q138-Tier2!Q138-T2Remarketing!Q138,0),MAX(AboveHWM!Q138-'PNGC T2 Allocation'!Q138,0))","v":4127.1039999999994},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!R138-Tier2!R138-T2Remarketing!R138,0),MAX(AboveHWM!R138-'PNGC T2 Allocation'!R138,0))","v":5647.6160000000018},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!S138-Tier2!S138-T2Remarketing!S138,0),MAX(AboveHWM!S138-'PNGC T2 Allocation'!S138,0))","v":4452.9279999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!T138-Tier2!T138-T2Remarketing!T138,0),MAX(AboveHWM!T138-'PNGC T2 Allocation'!T138,0))","v":5430.4000000000015},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!U138-Tier2!U138-T2Remarketing!U138,0),MAX(AboveHWM!U138-'PNGC T2 Allocation'!U138,0))","v":4344.32},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!V138-Tier2!V138-T2Remarketing!V138,0),MAX(AboveHWM!V138-'PNGC T2 Allocation'!V138,0))","v":5647.6160000000018},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!W138-Tier2!W138-T2Remarketing!W138,0),MAX(AboveHWM!W138-'PNGC T2 Allocation'!W138,0))","v":4452.9279999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!X138-Tier2!X138-T2Remarketing!X138,0),MAX(AboveHWM!X138-'PNGC T2 Allocation'!X138,0))","v":5864.8319999999985},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Y138-Tier2!Y138-T2Remarketing!Y138,0),MAX(AboveHWM!Y138-'PNGC T2 Allocation'!Y138,0))","v":4235.7119999999995},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!Z138-Tier2!Z138-T2Remarketing!Z138,0),MAX(AboveHWM!Z138-'PNGC T2 Allocation'!Z138,0))","v":5213.1840000000011},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AA138-Tier2!AA138-T2Remarketing!AA138,0),MAX(AboveHWM!AA138-'PNGC T2 Allocation'!AA138,0))","v":4561.5360000000001},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AB138-Tier2!AB138-T2Remarketing!AB138,0),MAX(AboveHWM!AB138-'PNGC T2 Allocation'!AB138,0))","v":1545.2639999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AC138-Tier2!AC138-T2Remarketing!AC138,0),MAX(AboveHWM!AC138-'PNGC T2 Allocation'!AC138,0))","v":1116.0239999999981},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AD138-Tier2!AD138-T2Remarketing!AD138,0),MAX(AboveHWM!AD138-'PNGC T2 Allocation'!AD138,0))","v":1430.8},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AE138-Tier2!AE138-T2Remarketing!AE138,0),MAX(AboveHWM!AE138-'PNGC T2 Allocation'!AE138,0))","v":1148.2169999999976},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AF138-Tier2!AF138-T2Remarketing!AF138,0),MAX(AboveHWM!AF138-'PNGC T2 Allocation'!AF138,0))","v":1430.8},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AG138-Tier2!AG138-T2Remarketing!AG138,0),MAX(AboveHWM!AG138-'PNGC T2 Allocation'!AG138,0))","v":1230.4880000000019},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AH138-Tier2!AH138-T2Remarketing!AH138,0),MAX(AboveHWM!AH138-'PNGC T2 Allocation'!AH138,0))","v":1488.0319999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AI138-Tier2!AI138-T2Remarketing!AI138,0),MAX(AboveHWM!AI138-'PNGC T2 Allocation'!AI138,0))","v":1173.2560000000019},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AJ138-Tier2!AJ138-T2Remarketing!AJ138,0),MAX(AboveHWM!AJ138-'PNGC T2 Allocation'!AJ138,0))","v":1373.568},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AK138-Tier2!AK138-T2Remarketing!AK138,0),MAX(AboveHWM!AK138-'PNGC T2 Allocation'!AK138,0))","v":1030.1759999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AL138-Tier2!AL138-T2Remarketing!AL138,0),MAX(AboveHWM!AL138-'PNGC T2 Allocation'!AL138,0))","v":1488.0319999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AM138-Tier2!AM138-T2Remarketing!AM138,0),MAX(AboveHWM!AM138-'PNGC T2 Allocation'!AM138,0))","v":1169.6790000000008},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AN138-Tier2!AN138-T2Remarketing!AN138,0),MAX(AboveHWM!AN138-'PNGC T2 Allocation'!AN138,0))","v":1488.0319999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AO138-Tier2!AO138-T2Remarketing!AO138,0),MAX(AboveHWM!AO138-'PNGC T2 Allocation'!AO138,0))","v":1087.4079999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AP138-Tier2!AP138-T2Remarketing!AP138,0),MAX(AboveHWM!AP138-'PNGC T2 Allocation'!AP138,0))","v":1488.0319999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AQ138-Tier2!AQ138-T2Remarketing!AQ138,0),MAX(AboveHWM!AQ138-'PNGC T2 Allocation'!AQ138,0))","v":1173.2560000000019},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AR138-Tier2!AR138-T2Remarketing!AR138,0),MAX(AboveHWM!AR138-'PNGC T2 Allocation'!AR138,0))","v":1430.8},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AS138-Tier2!AS138-T2Remarketing!AS138,0),MAX(AboveHWM!AS138-'PNGC T2 Allocation'!AS138,0))","v":1144.6399999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AT138-Tier2!AT138-T2Remarketing!AT138,0),MAX(AboveHWM!AT138-'PNGC T2 Allocation'!AT138,0))","v":1488.0319999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AU138-Tier2!AU138-T2Remarketing!AU138,0),MAX(AboveHWM!AU138-'PNGC T2 Allocation'!AU138,0))","v":1173.2560000000019},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AV138-Tier2!AV138-T2Remarketing!AV138,0),MAX(AboveHWM!AV138-'PNGC T2 Allocation'!AV138,0))","v":1488.0319999999999},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AW138-Tier2!AW138-T2Remarketing!AW138,0),MAX(AboveHWM!AW138-'PNGC T2 Allocation'!AW138,0))","v":1173.2560000000019},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AX138-Tier2!AX138-T2Remarketing!AX138,0),MAX(AboveHWM!AX138-'PNGC T2 Allocation'!AX138,0))","v":1430.8},{"$f":"IF(TOCA!$E138=0,MAX(AboveHWM!AY138-Tier2!AY138-T2Remarketing!AY138,0),MAX(AboveHWM!AY138-'PNGC T2 Allocation'!AY138,0))","v":1144.6399999999999}]

{"sheet":"Tier2","index":26,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Total Tier 2 Load"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW4,TOCA!$AX4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0},null,{"$f":"SUM(D4:AA4)/8760","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW5,TOCA!$AX5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(E$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(F$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(G$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":3288.3240000000001},{"$f":"+IF(H$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(I$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":3523.9359999999997},{"$f":"+IF(J$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(K$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(L$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(M$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":3032.2240000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(O$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":3349.788},{"$f":"+IF(P$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":3114.1759999999999},{"$f":"+IF(R$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(S$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(T$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":4097.6000000000004},{"$f":"+IF(U$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":3278.08},{"$f":"+IF(V$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":4261.5039999999999},{"$f":"+IF(W$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":3360.0320000000002},{"$f":"+IF(X$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":4425.4079999999994},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":3196.1279999999997},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":3933.6959999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":3441.9839999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":4952.4480000000003},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":3576.768},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":3679.944},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":3943.616},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":4402.1760000000004},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":3301.6320000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":3748.7280000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":3485.056},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":3668.48},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":4769.0240000000003},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":3760.192},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":4585.6000000000004},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW6,TOCA!$AX6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":3668.48}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(E$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(G$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1657.9649999999999},{"$f":"+IF(H$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(I$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1776.76},{"$f":"+IF(J$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(K$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(M$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1528.84},{"$f":"+IF(N$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(O$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1688.9549999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1570.16},{"$f":"+IF(R$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(S$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":2066},{"$f":"+IF(U$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1652.8},{"$f":"+IF(V$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":2148.64},{"$f":"+IF(W$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1694.1200000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":2231.2800000000002},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1611.48},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1983.3600000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1735.44},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":2323.2960000000003},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1677.9360000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1726.338},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1850.0320000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2065.152},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1548.864},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1758.606},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1634.912},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1720.96},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2237.248},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1763.9839999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2151.1999999999998},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW7,TOCA!$AX7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1720.96}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":248.35199999999998},{"$f":"+IF(E$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":195.816},{"$f":"+IF(F$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":238.79999999999998},{"$f":"+IF(G$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":191.637},{"$f":"+IF(H$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":238.79999999999998},{"$f":"+IF(I$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":205.36799999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":248.35199999999998},{"$f":"+IF(K$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":195.816},{"$f":"+IF(L$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":238.79999999999998},{"$f":"+IF(M$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":176.71199999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":248.35199999999998},{"$f":"+IF(O$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":195.21899999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":248.35199999999998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":181.488},{"$f":"+IF(R$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":248.35199999999998},{"$f":"+IF(S$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":195.816},{"$f":"+IF(T$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":238.79999999999998},{"$f":"+IF(U$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":191.04},{"$f":"+IF(V$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":248.35199999999998},{"$f":"+IF(W$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":195.816},{"$f":"+IF(X$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":257.904},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":186.26399999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":229.24799999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":200.59199999999998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":3033.5039999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":2190.864},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":2254.0619999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":2415.5680000000002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":2696.4480000000003},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":2022.336},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":2296.194},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":2134.6880000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":2247.04},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":2921.152},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":2303.2159999999999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":2808.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW8,TOCA!$AX8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":2247.04}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW9,TOCA!$AX9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(E$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(F$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(G$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":1136.982},{"$f":"+IF(H$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(I$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":1218.4479999999999},{"$f":"+IF(J$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(K$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(L$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(M$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":1048.432},{"$f":"+IF(N$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(O$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":1158.2339999999999},{"$f":"+IF(P$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":1076.768},{"$f":"+IF(R$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(S$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(T$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1416.8},{"$f":"+IF(U$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":1133.44},{"$f":"+IF(V$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1473.472},{"$f":"+IF(W$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":1161.7759999999998},{"$f":"+IF(X$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1530.144},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":1105.104},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1360.1279999999999},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":1190.1119999999999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1616.1120000000001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":1167.192},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":1200.8610000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":1286.904},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1436.5440000000001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":1077.4080000000001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":1223.307},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":1137.2640000000001},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":1197.1200000000001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1556.2560000000001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":1227.048},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1496.4},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW10,TOCA!$AX10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":1197.1200000000001}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW11,TOCA!$AX11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW12,TOCA!$AX12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW13,TOCA!$AX13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW14,TOCA!$AX14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW15,TOCA!$AX15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(E$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(F$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(G$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":579.726},{"$f":"+IF(H$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(I$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":621.26400000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(K$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(L$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(M$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":534.57600000000002},{"$f":"+IF(N$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(O$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":590.56200000000001},{"$f":"+IF(P$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":549.024},{"$f":"+IF(R$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(S$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(T$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":722.4},{"$f":"+IF(U$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":577.92000000000007},{"$f":"+IF(V$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":751.29600000000005},{"$f":"+IF(W$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":592.36800000000005},{"$f":"+IF(X$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":780.19200000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":563.47199999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":693.50400000000002},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":606.81600000000003},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":816.048},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":589.36800000000005},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":606.36900000000003},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":649.81600000000003},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":725.37599999999998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":544.03200000000004},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":617.70299999999997},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":574.25599999999997},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":604.48},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":785.82399999999996},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":619.59199999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":755.6},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW17,TOCA!$AX17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":604.48}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(E$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(G$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":850.00800000000004},{"$f":"+IF(H$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(I$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":910.91200000000003},{"$f":"+IF(J$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(K$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(M$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":783.80799999999999},{"$f":"+IF(N$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(O$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":865.89600000000007},{"$f":"+IF(P$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":804.99200000000008},{"$f":"+IF(R$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(S$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":1059.2},{"$f":"+IF(U$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":847.36},{"$f":"+IF(V$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":1101.568},{"$f":"+IF(W$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":868.5440000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":1143.9360000000001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":826.17600000000004},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":1016.8320000000001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":889.72800000000007},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":1251.5039999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":903.86399999999992},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":929.9369999999999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":996.56799999999998},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":1112.4479999999999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":834.3359999999999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":947.31899999999996},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":880.68799999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":927.04},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":1205.1519999999998},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":950.21599999999989},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":1158.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW26,TOCA!$AX26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":927.04}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW35,TOCA!$AX35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW44,TOCA!$AX44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW53,TOCA!$AX53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW62,TOCA!$AX62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW71,TOCA!$AX71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW72,TOCA!$AX72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(E$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(F$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(G$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":570.41699999999992},{"$f":"+IF(H$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(I$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":611.28800000000001},{"$f":"+IF(J$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(K$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(L$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(M$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":525.99199999999996},{"$f":"+IF(N$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(O$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":581.07899999999995},{"$f":"+IF(P$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":540.20799999999997},{"$f":"+IF(R$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(S$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(T$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":710.8},{"$f":"+IF(U$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":568.64},{"$f":"+IF(V$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":739.23199999999997},{"$f":"+IF(W$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":582.85599999999999},{"$f":"+IF(X$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":767.66399999999999},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":554.42399999999998},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":682.36799999999994},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":597.072},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":838.94399999999996},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":605.904},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":623.38199999999995},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":668.048},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":745.72799999999995},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":559.29599999999994},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":635.03399999999999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":590.36799999999994},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":621.43999999999994},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":807.87199999999996},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":636.976},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":776.8},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW81,TOCA!$AX81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":621.43999999999994}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW90,TOCA!$AX90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW99,TOCA!$AX99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW108,TOCA!$AX108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW117,TOCA!$AX117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW126,TOCA!$AX126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW135,TOCA!$AX135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW136,TOCA!$AX136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(E$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(F$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(G$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(H$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(I$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(J$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(K$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(L$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(M$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(N$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(O$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(P$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(R$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(S$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(T$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(U$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(V$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(W$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(X$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW137,TOCA!$AX137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":22264.32},{"$f":"+IF(E$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":17554.560000000001},{"$f":"+IF(F$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":21408},{"$f":"+IF(G$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":17179.920000000002},{"$f":"+IF(H$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":21408},{"$f":"+IF(I$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":18410.88},{"$f":"+IF(J$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":22264.32},{"$f":"+IF(K$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":17554.560000000001},{"$f":"+IF(L$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":21408},{"$f":"+IF(M$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":15841.92},{"$f":"+IF(N$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":22264.32},{"$f":"+IF(O$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":17501.04},{"$f":"+IF(P$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":22264.32},{"$f":"+IF(Q$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":16270.080000000002},{"$f":"+IF(R$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":22264.32},{"$f":"+IF(S$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":17554.560000000001},{"$f":"+IF(T$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":21408},{"$f":"+IF(U$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":17126.400000000001},{"$f":"+IF(V$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":22264.32},{"$f":"+IF(W$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":17554.560000000001},{"$f":"+IF(X$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":23120.640000000003},{"$f":"+IF(Y$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":16698.240000000002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":20551.68},{"$f":"+IF(AA$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":17982.72},{"$f":"+IF(AB$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":30288.815999999999},{"$f":"+IF(AC$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":21875.256000000001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":28045.200000000001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":22506.273000000001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":28045.200000000001},{"$f":"+IF(AG$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":24118.871999999999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":29167.008000000002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":22997.063999999998},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":26923.392},{"$f":"+IF(AK$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":20192.544000000002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":29167.008000000002},{"$f":"+IF(AM$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":22926.951000000001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":29167.008000000002},{"$f":"+IF(AO$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":21314.351999999999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":29167.008000000002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":22997.063999999998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":28045.200000000001},{"$f":"+IF(AS$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":22436.16},{"$f":"+IF(AT$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":29167.008000000002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":22997.063999999998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":29167.008000000002},{"$f":"+IF(AW$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":22997.063999999998},{"$f":"+IF(AX$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":28045.200000000001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AW138,TOCA!$AX138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":22436.16}]

{"sheet":"Tier2_STR","index":27,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Short-term (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D6-Tier2_Vintage!D6,0)","v":4261.5039999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E6-Tier2_Vintage!E6,0)","v":3360.0320000000002},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F6-Tier2_Vintage!F6,0)","v":4097.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G6-Tier2_Vintage!G6,0)","v":3288.3240000000001},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H6-Tier2_Vintage!H6,0)","v":4097.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I6-Tier2_Vintage!I6,0)","v":3523.9359999999997},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J6-Tier2_Vintage!J6,0)","v":4261.5039999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K6-Tier2_Vintage!K6,0)","v":3360.0320000000002},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L6-Tier2_Vintage!L6,0)","v":4097.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M6-Tier2_Vintage!M6,0)","v":3032.2240000000002},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N6-Tier2_Vintage!N6,0)","v":4261.5039999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O6-Tier2_Vintage!O6,0)","v":3349.788},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P6-Tier2_Vintage!P6,0)","v":4261.5039999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":3114.1759999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R6-Tier2_Vintage!R6,0)","v":4261.5039999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S6-Tier2_Vintage!S6,0)","v":3360.0320000000002},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T6-Tier2_Vintage!T6,0)","v":4097.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U6-Tier2_Vintage!U6,0)","v":3278.08},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V6-Tier2_Vintage!V6,0)","v":4261.5039999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W6-Tier2_Vintage!W6,0)","v":3360.0320000000002},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X6-Tier2_Vintage!X6,0)","v":4425.4079999999994},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":3196.1279999999997},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":3933.6959999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":3441.9839999999999},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":4952.4480000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":3576.768},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":4585.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":3679.944},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":4585.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":3943.616},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":4769.0240000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":3760.192},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":4402.1760000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":3301.6320000000001},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":4769.0240000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":3748.7280000000001},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":4769.0240000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":3485.056},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":4769.0240000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":3760.192},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":4585.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":3668.48},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":4769.0240000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":3760.192},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":4769.0240000000003},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":3760.192},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":4585.6000000000004},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":3668.48}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D7-Tier2_Vintage!D7,0)","v":2148.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E7-Tier2_Vintage!E7,0)","v":1694.1200000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F7-Tier2_Vintage!F7,0)","v":2066},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G7-Tier2_Vintage!G7,0)","v":1657.9649999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H7-Tier2_Vintage!H7,0)","v":2066},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I7-Tier2_Vintage!I7,0)","v":1776.76},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J7-Tier2_Vintage!J7,0)","v":2148.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K7-Tier2_Vintage!K7,0)","v":1694.1200000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L7-Tier2_Vintage!L7,0)","v":2066},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M7-Tier2_Vintage!M7,0)","v":1528.84},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N7-Tier2_Vintage!N7,0)","v":2148.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O7-Tier2_Vintage!O7,0)","v":1688.9549999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P7-Tier2_Vintage!P7,0)","v":2148.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":1570.16},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R7-Tier2_Vintage!R7,0)","v":2148.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S7-Tier2_Vintage!S7,0)","v":1694.1200000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T7-Tier2_Vintage!T7,0)","v":2066},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U7-Tier2_Vintage!U7,0)","v":1652.8},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V7-Tier2_Vintage!V7,0)","v":2148.64},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W7-Tier2_Vintage!W7,0)","v":1694.1200000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X7-Tier2_Vintage!X7,0)","v":2231.2800000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":1611.48},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":1983.3600000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":1735.44},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":2323.2960000000003},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":1677.9360000000001},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":2151.1999999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":1726.338},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":2151.1999999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":1850.0320000000002},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":2237.248},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":1763.9839999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":2065.152},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":1548.864},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":2237.248},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":1758.606},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":2237.248},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":1634.912},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":2237.248},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":1763.9839999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":2151.1999999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":1720.96},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":2237.248},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":1763.9839999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":2237.248},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":1763.9839999999999},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":2151.1999999999998},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":1720.96}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D8-Tier2_Vintage!D8,0)","v":248.35199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E8-Tier2_Vintage!E8,0)","v":195.816},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F8-Tier2_Vintage!F8,0)","v":238.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G8-Tier2_Vintage!G8,0)","v":191.637},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H8-Tier2_Vintage!H8,0)","v":238.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I8-Tier2_Vintage!I8,0)","v":205.36799999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J8-Tier2_Vintage!J8,0)","v":248.35199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K8-Tier2_Vintage!K8,0)","v":195.816},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L8-Tier2_Vintage!L8,0)","v":238.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M8-Tier2_Vintage!M8,0)","v":176.71199999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N8-Tier2_Vintage!N8,0)","v":248.35199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O8-Tier2_Vintage!O8,0)","v":195.21899999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P8-Tier2_Vintage!P8,0)","v":248.35199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q8-Tier2_Vintage!Q8,0)","v":181.488},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R8-Tier2_Vintage!R8,0)","v":248.35199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S8-Tier2_Vintage!S8,0)","v":195.816},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T8-Tier2_Vintage!T8,0)","v":238.79999999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U8-Tier2_Vintage!U8,0)","v":191.04},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V8-Tier2_Vintage!V8,0)","v":248.35199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W8-Tier2_Vintage!W8,0)","v":195.816},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X8-Tier2_Vintage!X8,0)","v":257.904},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y8-Tier2_Vintage!Y8,0)","v":186.26399999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z8-Tier2_Vintage!Z8,0)","v":229.24799999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA8-Tier2_Vintage!AA8,0)","v":200.59199999999998},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB8-Tier2_Vintage!AB8,0)","v":3033.5039999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC8-Tier2_Vintage!AC8,0)","v":2190.864},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD8-Tier2_Vintage!AD8,0)","v":2808.8},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE8-Tier2_Vintage!AE8,0)","v":2254.0619999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF8-Tier2_Vintage!AF8,0)","v":2808.8},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG8-Tier2_Vintage!AG8,0)","v":2415.5680000000002},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH8-Tier2_Vintage!AH8,0)","v":2921.152},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI8-Tier2_Vintage!AI8,0)","v":2303.2159999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ8-Tier2_Vintage!AJ8,0)","v":2696.4480000000003},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK8-Tier2_Vintage!AK8,0)","v":2022.336},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL8-Tier2_Vintage!AL8,0)","v":2921.152},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM8-Tier2_Vintage!AM8,0)","v":2296.194},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN8-Tier2_Vintage!AN8,0)","v":2921.152},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO8-Tier2_Vintage!AO8,0)","v":2134.6880000000001},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP8-Tier2_Vintage!AP8,0)","v":2921.152},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ8-Tier2_Vintage!AQ8,0)","v":2303.2159999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR8-Tier2_Vintage!AR8,0)","v":2808.8},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS8-Tier2_Vintage!AS8,0)","v":2247.04},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT8-Tier2_Vintage!AT8,0)","v":2921.152},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU8-Tier2_Vintage!AU8,0)","v":2303.2159999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV8-Tier2_Vintage!AV8,0)","v":2921.152},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW8-Tier2_Vintage!AW8,0)","v":2303.2159999999999},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX8-Tier2_Vintage!AX8,0)","v":2808.8},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY8-Tier2_Vintage!AY8,0)","v":2247.04}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D9-Tier2_Vintage!D9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E9-Tier2_Vintage!E9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F9-Tier2_Vintage!F9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G9-Tier2_Vintage!G9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H9-Tier2_Vintage!H9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I9-Tier2_Vintage!I9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J9-Tier2_Vintage!J9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K9-Tier2_Vintage!K9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L9-Tier2_Vintage!L9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M9-Tier2_Vintage!M9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N9-Tier2_Vintage!N9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O9-Tier2_Vintage!O9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P9-Tier2_Vintage!P9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q9-Tier2_Vintage!Q9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R9-Tier2_Vintage!R9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S9-Tier2_Vintage!S9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T9-Tier2_Vintage!T9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U9-Tier2_Vintage!U9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V9-Tier2_Vintage!V9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W9-Tier2_Vintage!W9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X9-Tier2_Vintage!X9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y9-Tier2_Vintage!Y9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z9-Tier2_Vintage!Z9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA9-Tier2_Vintage!AA9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB9-Tier2_Vintage!AB9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC9-Tier2_Vintage!AC9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD9-Tier2_Vintage!AD9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE9-Tier2_Vintage!AE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF9-Tier2_Vintage!AF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG9-Tier2_Vintage!AG9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH9-Tier2_Vintage!AH9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI9-Tier2_Vintage!AI9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ9-Tier2_Vintage!AJ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK9-Tier2_Vintage!AK9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL9-Tier2_Vintage!AL9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM9-Tier2_Vintage!AM9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN9-Tier2_Vintage!AN9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO9-Tier2_Vintage!AO9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP9-Tier2_Vintage!AP9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ9-Tier2_Vintage!AQ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR9-Tier2_Vintage!AR9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS9-Tier2_Vintage!AS9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT9-Tier2_Vintage!AT9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU9-Tier2_Vintage!AU9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV9-Tier2_Vintage!AV9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW9-Tier2_Vintage!AW9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX9-Tier2_Vintage!AX9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY9-Tier2_Vintage!AY9,0)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D10-Tier2_Vintage!D10,0)","v":1473.472},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E10-Tier2_Vintage!E10,0)","v":1161.7759999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F10-Tier2_Vintage!F10,0)","v":1416.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G10-Tier2_Vintage!G10,0)","v":1136.982},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H10-Tier2_Vintage!H10,0)","v":1416.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I10-Tier2_Vintage!I10,0)","v":1218.4479999999999},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J10-Tier2_Vintage!J10,0)","v":1473.472},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K10-Tier2_Vintage!K10,0)","v":1161.7759999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L10-Tier2_Vintage!L10,0)","v":1416.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M10-Tier2_Vintage!M10,0)","v":1048.432},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N10-Tier2_Vintage!N10,0)","v":1473.472},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O10-Tier2_Vintage!O10,0)","v":1158.2339999999999},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P10-Tier2_Vintage!P10,0)","v":1473.472},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q10-Tier2_Vintage!Q10,0)","v":1076.768},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R10-Tier2_Vintage!R10,0)","v":1473.472},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S10-Tier2_Vintage!S10,0)","v":1161.7759999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T10-Tier2_Vintage!T10,0)","v":1416.8},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U10-Tier2_Vintage!U10,0)","v":1133.44},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V10-Tier2_Vintage!V10,0)","v":1473.472},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W10-Tier2_Vintage!W10,0)","v":1161.7759999999998},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X10-Tier2_Vintage!X10,0)","v":1530.144},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y10-Tier2_Vintage!Y10,0)","v":1105.104},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z10-Tier2_Vintage!Z10,0)","v":1360.1279999999999},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA10-Tier2_Vintage!AA10,0)","v":1190.1119999999999},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB10-Tier2_Vintage!AB10,0)","v":1616.1120000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC10-Tier2_Vintage!AC10,0)","v":1167.192},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD10-Tier2_Vintage!AD10,0)","v":1496.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE10-Tier2_Vintage!AE10,0)","v":1200.8610000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF10-Tier2_Vintage!AF10,0)","v":1496.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG10-Tier2_Vintage!AG10,0)","v":1286.904},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH10-Tier2_Vintage!AH10,0)","v":1556.2560000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI10-Tier2_Vintage!AI10,0)","v":1227.048},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ10-Tier2_Vintage!AJ10,0)","v":1436.5440000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK10-Tier2_Vintage!AK10,0)","v":1077.4080000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL10-Tier2_Vintage!AL10,0)","v":1556.2560000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM10-Tier2_Vintage!AM10,0)","v":1223.307},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN10-Tier2_Vintage!AN10,0)","v":1556.2560000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO10-Tier2_Vintage!AO10,0)","v":1137.2640000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP10-Tier2_Vintage!AP10,0)","v":1556.2560000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ10-Tier2_Vintage!AQ10,0)","v":1227.048},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR10-Tier2_Vintage!AR10,0)","v":1496.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS10-Tier2_Vintage!AS10,0)","v":1197.1200000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT10-Tier2_Vintage!AT10,0)","v":1556.2560000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU10-Tier2_Vintage!AU10,0)","v":1227.048},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV10-Tier2_Vintage!AV10,0)","v":1556.2560000000001},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW10-Tier2_Vintage!AW10,0)","v":1227.048},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX10-Tier2_Vintage!AX10,0)","v":1496.4},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY10-Tier2_Vintage!AY10,0)","v":1197.1200000000001}]
[null,10046,"Central Electric Coop",{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D11-Tier2_Vintage!D11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E11-Tier2_Vintage!E11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F11-Tier2_Vintage!F11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G11-Tier2_Vintage!G11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H11-Tier2_Vintage!H11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I11-Tier2_Vintage!I11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J11-Tier2_Vintage!J11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K11-Tier2_Vintage!K11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L11-Tier2_Vintage!L11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M11-Tier2_Vintage!M11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N11-Tier2_Vintage!N11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O11-Tier2_Vintage!O11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P11-Tier2_Vintage!P11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q11-Tier2_Vintage!Q11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R11-Tier2_Vintage!R11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S11-Tier2_Vintage!S11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T11-Tier2_Vintage!T11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U11-Tier2_Vintage!U11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V11-Tier2_Vintage!V11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W11-Tier2_Vintage!W11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X11-Tier2_Vintage!X11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y11-Tier2_Vintage!Y11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z11-Tier2_Vintage!Z11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA11-Tier2_Vintage!AA11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB11-Tier2_Vintage!AB11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC11-Tier2_Vintage!AC11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD11-Tier2_Vintage!AD11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE11-Tier2_Vintage!AE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF11-Tier2_Vintage!AF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG11-Tier2_Vintage!AG11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH11-Tier2_Vintage!AH11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI11-Tier2_Vintage!AI11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ11-Tier2_Vintage!AJ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK11-Tier2_Vintage!AK11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL11-Tier2_Vintage!AL11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM11-Tier2_Vintage!AM11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN11-Tier2_Vintage!AN11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO11-Tier2_Vintage!AO11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP11-Tier2_Vintage!AP11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ11-Tier2_Vintage!AQ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR11-Tier2_Vintage!AR11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS11-Tier2_Vintage!AS11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT11-Tier2_Vintage!AT11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU11-Tier2_Vintage!AU11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV11-Tier2_Vintage!AV11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW11-Tier2_Vintage!AW11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX11-Tier2_Vintage!AX11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY11-Tier2_Vintage!AY11,0)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D17-Tier2_Vintage!D17,0)","v":751.29600000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E17-Tier2_Vintage!E17,0)","v":592.36800000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F17-Tier2_Vintage!F17,0)","v":722.4},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G17-Tier2_Vintage!G17,0)","v":579.726},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H17-Tier2_Vintage!H17,0)","v":722.4},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I17-Tier2_Vintage!I17,0)","v":621.26400000000001},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J17-Tier2_Vintage!J17,0)","v":751.29600000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K17-Tier2_Vintage!K17,0)","v":592.36800000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L17-Tier2_Vintage!L17,0)","v":722.4},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M17-Tier2_Vintage!M17,0)","v":534.57600000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N17-Tier2_Vintage!N17,0)","v":751.29600000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O17-Tier2_Vintage!O17,0)","v":590.56200000000001},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P17-Tier2_Vintage!P17,0)","v":751.29600000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q17-Tier2_Vintage!Q17,0)","v":549.024},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R17-Tier2_Vintage!R17,0)","v":751.29600000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S17-Tier2_Vintage!S17,0)","v":592.36800000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T17-Tier2_Vintage!T17,0)","v":722.4},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U17-Tier2_Vintage!U17,0)","v":577.92000000000007},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V17-Tier2_Vintage!V17,0)","v":751.29600000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W17-Tier2_Vintage!W17,0)","v":592.36800000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X17-Tier2_Vintage!X17,0)","v":780.19200000000001},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y17-Tier2_Vintage!Y17,0)","v":563.47199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z17-Tier2_Vintage!Z17,0)","v":693.50400000000002},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA17-Tier2_Vintage!AA17,0)","v":606.81600000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB17-Tier2_Vintage!AB17,0)","v":816.048},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC17-Tier2_Vintage!AC17,0)","v":589.36800000000005},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD17-Tier2_Vintage!AD17,0)","v":755.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE17-Tier2_Vintage!AE17,0)","v":606.36900000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF17-Tier2_Vintage!AF17,0)","v":755.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG17-Tier2_Vintage!AG17,0)","v":649.81600000000003},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH17-Tier2_Vintage!AH17,0)","v":785.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI17-Tier2_Vintage!AI17,0)","v":619.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ17-Tier2_Vintage!AJ17,0)","v":725.37599999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK17-Tier2_Vintage!AK17,0)","v":544.03200000000004},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL17-Tier2_Vintage!AL17,0)","v":785.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM17-Tier2_Vintage!AM17,0)","v":617.70299999999997},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN17-Tier2_Vintage!AN17,0)","v":785.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO17-Tier2_Vintage!AO17,0)","v":574.25599999999997},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP17-Tier2_Vintage!AP17,0)","v":785.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ17-Tier2_Vintage!AQ17,0)","v":619.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR17-Tier2_Vintage!AR17,0)","v":755.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS17-Tier2_Vintage!AS17,0)","v":604.48},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT17-Tier2_Vintage!AT17,0)","v":785.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU17-Tier2_Vintage!AU17,0)","v":619.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV17-Tier2_Vintage!AV17,0)","v":785.82399999999996},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW17-Tier2_Vintage!AW17,0)","v":619.59199999999998},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX17-Tier2_Vintage!AX17,0)","v":755.6},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY17-Tier2_Vintage!AY17,0)","v":604.48}]
[null,10074,"Forest Grove, City of",{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D26-Tier2_Vintage!D26,0)","v":1101.568},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E26-Tier2_Vintage!E26,0)","v":868.5440000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F26-Tier2_Vintage!F26,0)","v":1059.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G26-Tier2_Vintage!G26,0)","v":850.00800000000004},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H26-Tier2_Vintage!H26,0)","v":1059.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I26-Tier2_Vintage!I26,0)","v":910.91200000000003},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J26-Tier2_Vintage!J26,0)","v":1101.568},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K26-Tier2_Vintage!K26,0)","v":868.5440000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L26-Tier2_Vintage!L26,0)","v":1059.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M26-Tier2_Vintage!M26,0)","v":783.80799999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N26-Tier2_Vintage!N26,0)","v":1101.568},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O26-Tier2_Vintage!O26,0)","v":865.89600000000007},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P26-Tier2_Vintage!P26,0)","v":1101.568},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q26-Tier2_Vintage!Q26,0)","v":804.99200000000008},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R26-Tier2_Vintage!R26,0)","v":1101.568},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S26-Tier2_Vintage!S26,0)","v":868.5440000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T26-Tier2_Vintage!T26,0)","v":1059.2},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U26-Tier2_Vintage!U26,0)","v":847.36},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V26-Tier2_Vintage!V26,0)","v":1101.568},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W26-Tier2_Vintage!W26,0)","v":868.5440000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X26-Tier2_Vintage!X26,0)","v":1143.9360000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y26-Tier2_Vintage!Y26,0)","v":826.17600000000004},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z26-Tier2_Vintage!Z26,0)","v":1016.8320000000001},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA26-Tier2_Vintage!AA26,0)","v":889.72800000000007},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB26-Tier2_Vintage!AB26,0)","v":1251.5039999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC26-Tier2_Vintage!AC26,0)","v":903.86399999999992},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD26-Tier2_Vintage!AD26,0)","v":1158.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE26-Tier2_Vintage!AE26,0)","v":929.9369999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF26-Tier2_Vintage!AF26,0)","v":1158.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG26-Tier2_Vintage!AG26,0)","v":996.56799999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH26-Tier2_Vintage!AH26,0)","v":1205.1519999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI26-Tier2_Vintage!AI26,0)","v":950.21599999999989},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ26-Tier2_Vintage!AJ26,0)","v":1112.4479999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK26-Tier2_Vintage!AK26,0)","v":834.3359999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL26-Tier2_Vintage!AL26,0)","v":1205.1519999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM26-Tier2_Vintage!AM26,0)","v":947.31899999999996},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN26-Tier2_Vintage!AN26,0)","v":1205.1519999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO26-Tier2_Vintage!AO26,0)","v":880.68799999999999},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP26-Tier2_Vintage!AP26,0)","v":1205.1519999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ26-Tier2_Vintage!AQ26,0)","v":950.21599999999989},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR26-Tier2_Vintage!AR26,0)","v":1158.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS26-Tier2_Vintage!AS26,0)","v":927.04},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT26-Tier2_Vintage!AT26,0)","v":1205.1519999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU26-Tier2_Vintage!AU26,0)","v":950.21599999999989},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV26-Tier2_Vintage!AV26,0)","v":1205.1519999999998},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW26-Tier2_Vintage!AW26,0)","v":950.21599999999989},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX26-Tier2_Vintage!AX26,0)","v":1158.8},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY26-Tier2_Vintage!AY26,0)","v":927.04}]
[null,10087,"Port Angeles, City of",{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB44-Tier2_Vintage!AB44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC44-Tier2_Vintage!AC44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD44-Tier2_Vintage!AD44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE44-Tier2_Vintage!AE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF44-Tier2_Vintage!AF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG44-Tier2_Vintage!AG44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH44-Tier2_Vintage!AH44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI44-Tier2_Vintage!AI44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ44-Tier2_Vintage!AJ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK44-Tier2_Vintage!AK44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL44-Tier2_Vintage!AL44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM44-Tier2_Vintage!AM44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN44-Tier2_Vintage!AN44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO44-Tier2_Vintage!AO44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP44-Tier2_Vintage!AP44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ44-Tier2_Vintage!AQ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR44-Tier2_Vintage!AR44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS44-Tier2_Vintage!AS44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT44-Tier2_Vintage!AT44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU44-Tier2_Vintage!AU44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV44-Tier2_Vintage!AV44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW44-Tier2_Vintage!AW44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX44-Tier2_Vintage!AX44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY44-Tier2_Vintage!AY44,0)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D81-Tier2_Vintage!D81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E81-Tier2_Vintage!E81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F81-Tier2_Vintage!F81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G81-Tier2_Vintage!G81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H81-Tier2_Vintage!H81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I81-Tier2_Vintage!I81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J81-Tier2_Vintage!J81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K81-Tier2_Vintage!K81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L81-Tier2_Vintage!L81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M81-Tier2_Vintage!M81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N81-Tier2_Vintage!N81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O81-Tier2_Vintage!O81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P81-Tier2_Vintage!P81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q81-Tier2_Vintage!Q81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R81-Tier2_Vintage!R81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S81-Tier2_Vintage!S81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T81-Tier2_Vintage!T81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U81-Tier2_Vintage!U81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V81-Tier2_Vintage!V81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W81-Tier2_Vintage!W81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X81-Tier2_Vintage!X81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y81-Tier2_Vintage!Y81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z81-Tier2_Vintage!Z81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA81-Tier2_Vintage!AA81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB81-Tier2_Vintage!AB81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC81-Tier2_Vintage!AC81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD81-Tier2_Vintage!AD81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE81-Tier2_Vintage!AE81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF81-Tier2_Vintage!AF81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG81-Tier2_Vintage!AG81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH81-Tier2_Vintage!AH81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI81-Tier2_Vintage!AI81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ81-Tier2_Vintage!AJ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK81-Tier2_Vintage!AK81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL81-Tier2_Vintage!AL81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM81-Tier2_Vintage!AM81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN81-Tier2_Vintage!AN81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO81-Tier2_Vintage!AO81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP81-Tier2_Vintage!AP81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ81-Tier2_Vintage!AQ81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR81-Tier2_Vintage!AR81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS81-Tier2_Vintage!AS81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT81-Tier2_Vintage!AT81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU81-Tier2_Vintage!AU81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV81-Tier2_Vintage!AV81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW81-Tier2_Vintage!AW81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX81-Tier2_Vintage!AX81,0)","v":0},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY81-Tier2_Vintage!AY81,0)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB90-Tier2_Vintage!AB90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC90-Tier2_Vintage!AC90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD90-Tier2_Vintage!AD90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE90-Tier2_Vintage!AE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF90-Tier2_Vintage!AF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG90-Tier2_Vintage!AG90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH90-Tier2_Vintage!AH90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI90-Tier2_Vintage!AI90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ90-Tier2_Vintage!AJ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK90-Tier2_Vintage!AK90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL90-Tier2_Vintage!AL90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM90-Tier2_Vintage!AM90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN90-Tier2_Vintage!AN90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO90-Tier2_Vintage!AO90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP90-Tier2_Vintage!AP90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ90-Tier2_Vintage!AQ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR90-Tier2_Vintage!AR90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS90-Tier2_Vintage!AS90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT90-Tier2_Vintage!AT90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU90-Tier2_Vintage!AU90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV90-Tier2_Vintage!AV90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW90-Tier2_Vintage!AW90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX90-Tier2_Vintage!AX90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY90-Tier2_Vintage!AY90,0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!D138-Tier2_Vintage!D138,0)","v":22264.32},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!E138-Tier2_Vintage!E138,0)","v":17554.560000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!F138-Tier2_Vintage!F138,0)","v":21408},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!G138-Tier2_Vintage!G138,0)","v":17179.920000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!H138-Tier2_Vintage!H138,0)","v":21408},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!I138-Tier2_Vintage!I138,0)","v":18410.88},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!J138-Tier2_Vintage!J138,0)","v":22264.32},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!K138-Tier2_Vintage!K138,0)","v":17554.560000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!L138-Tier2_Vintage!L138,0)","v":21408},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!M138-Tier2_Vintage!M138,0)","v":15841.92},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!N138-Tier2_Vintage!N138,0)","v":22264.32},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!O138-Tier2_Vintage!O138,0)","v":17501.04},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!P138-Tier2_Vintage!P138,0)","v":22264.32},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Q138-Tier2_Vintage!Q138,0)","v":16270.080000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!R138-Tier2_Vintage!R138,0)","v":22264.32},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!S138-Tier2_Vintage!S138,0)","v":17554.560000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!T138-Tier2_Vintage!T138,0)","v":21408},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!U138-Tier2_Vintage!U138,0)","v":17126.400000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!V138-Tier2_Vintage!V138,0)","v":22264.32},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!W138-Tier2_Vintage!W138,0)","v":17554.560000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!X138-Tier2_Vintage!X138,0)","v":23120.640000000003},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Y138-Tier2_Vintage!Y138,0)","v":16698.240000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!Z138-Tier2_Vintage!Z138,0)","v":20551.68},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AA138-Tier2_Vintage!AA138,0)","v":17982.72},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AB138-Tier2_Vintage!AB138,0)","v":30288.815999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AC138-Tier2_Vintage!AC138,0)","v":21875.256000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AD138-Tier2_Vintage!AD138,0)","v":28045.200000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AE138-Tier2_Vintage!AE138,0)","v":22506.273000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AF138-Tier2_Vintage!AF138,0)","v":28045.200000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AG138-Tier2_Vintage!AG138,0)","v":24118.871999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AH138-Tier2_Vintage!AH138,0)","v":29167.008000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AI138-Tier2_Vintage!AI138,0)","v":22997.063999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AJ138-Tier2_Vintage!AJ138,0)","v":26923.392},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AK138-Tier2_Vintage!AK138,0)","v":20192.544000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AL138-Tier2_Vintage!AL138,0)","v":29167.008000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AM138-Tier2_Vintage!AM138,0)","v":22926.951000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AN138-Tier2_Vintage!AN138,0)","v":29167.008000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AO138-Tier2_Vintage!AO138,0)","v":21314.351999999999},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AP138-Tier2_Vintage!AP138,0)","v":29167.008000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AQ138-Tier2_Vintage!AQ138,0)","v":22997.063999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AR138-Tier2_Vintage!AR138,0)","v":28045.200000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AS138-Tier2_Vintage!AS138,0)","v":22436.16},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AT138-Tier2_Vintage!AT138,0)","v":29167.008000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AU138-Tier2_Vintage!AU138,0)","v":22997.063999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AV138-Tier2_Vintage!AV138,0)","v":29167.008000000002},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AW138-Tier2_Vintage!AW138,0)","v":22997.063999999998},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AX138-Tier2_Vintage!AX138,0)","v":28045.200000000001},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"STR\",Tier2!AY138-Tier2_Vintage!AY138,0)","v":22436.16}]

{"sheet":"Tier2_LGR","index":28,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Load Growth (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D4-Tier2_Vintage!D4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E4-Tier2_Vintage!E4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F4-Tier2_Vintage!F4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G4-Tier2_Vintage!G4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H4-Tier2_Vintage!H4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I4-Tier2_Vintage!I4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J4-Tier2_Vintage!J4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K4-Tier2_Vintage!K4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L4-Tier2_Vintage!L4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M4-Tier2_Vintage!M4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N4-Tier2_Vintage!N4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O4-Tier2_Vintage!O4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P4-Tier2_Vintage!P4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q4-Tier2_Vintage!Q4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R4-Tier2_Vintage!R4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S4-Tier2_Vintage!S4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T4-Tier2_Vintage!T4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U4-Tier2_Vintage!U4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V4-Tier2_Vintage!V4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W4-Tier2_Vintage!W4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X4-Tier2_Vintage!X4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y4-Tier2_Vintage!Y4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z4-Tier2_Vintage!Z4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA4-Tier2_Vintage!AA4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB4-Tier2_Vintage!AB4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC4-Tier2_Vintage!AC4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD4-Tier2_Vintage!AD4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE4-Tier2_Vintage!AE4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF4-Tier2_Vintage!AF4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG4-Tier2_Vintage!AG4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH4-Tier2_Vintage!AH4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI4-Tier2_Vintage!AI4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ4-Tier2_Vintage!AJ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK4-Tier2_Vintage!AK4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL4-Tier2_Vintage!AL4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM4-Tier2_Vintage!AM4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN4-Tier2_Vintage!AN4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO4-Tier2_Vintage!AO4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP4-Tier2_Vintage!AP4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ4-Tier2_Vintage!AQ4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR4-Tier2_Vintage!AR4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS4-Tier2_Vintage!AS4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT4-Tier2_Vintage!AT4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU4-Tier2_Vintage!AU4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV4-Tier2_Vintage!AV4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW4-Tier2_Vintage!AW4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX4-Tier2_Vintage!AX4,0)","v":0},{"$f":"IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY4-Tier2_Vintage!AY4,0)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D5-Tier2_Vintage!D5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E5-Tier2_Vintage!E5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F5-Tier2_Vintage!F5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G5-Tier2_Vintage!G5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H5-Tier2_Vintage!H5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I5-Tier2_Vintage!I5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J5-Tier2_Vintage!J5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K5-Tier2_Vintage!K5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L5-Tier2_Vintage!L5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M5-Tier2_Vintage!M5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N5-Tier2_Vintage!N5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O5-Tier2_Vintage!O5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P5-Tier2_Vintage!P5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q5-Tier2_Vintage!Q5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R5-Tier2_Vintage!R5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S5-Tier2_Vintage!S5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T5-Tier2_Vintage!T5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U5-Tier2_Vintage!U5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V5-Tier2_Vintage!V5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W5-Tier2_Vintage!W5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X5-Tier2_Vintage!X5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y5-Tier2_Vintage!Y5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z5-Tier2_Vintage!Z5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA5-Tier2_Vintage!AA5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB5-Tier2_Vintage!AB5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC5-Tier2_Vintage!AC5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD5-Tier2_Vintage!AD5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE5-Tier2_Vintage!AE5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF5-Tier2_Vintage!AF5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG5-Tier2_Vintage!AG5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH5-Tier2_Vintage!AH5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI5-Tier2_Vintage!AI5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ5-Tier2_Vintage!AJ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK5-Tier2_Vintage!AK5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL5-Tier2_Vintage!AL5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM5-Tier2_Vintage!AM5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN5-Tier2_Vintage!AN5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO5-Tier2_Vintage!AO5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP5-Tier2_Vintage!AP5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ5-Tier2_Vintage!AQ5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR5-Tier2_Vintage!AR5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS5-Tier2_Vintage!AS5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT5-Tier2_Vintage!AT5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU5-Tier2_Vintage!AU5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV5-Tier2_Vintage!AV5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW5-Tier2_Vintage!AW5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX5-Tier2_Vintage!AX5,0)","v":0},{"$f":"IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY5-Tier2_Vintage!AY5,0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D6-Tier2_Vintage!D6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E6-Tier2_Vintage!E6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F6-Tier2_Vintage!F6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G6-Tier2_Vintage!G6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H6-Tier2_Vintage!H6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I6-Tier2_Vintage!I6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J6-Tier2_Vintage!J6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K6-Tier2_Vintage!K6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L6-Tier2_Vintage!L6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M6-Tier2_Vintage!M6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N6-Tier2_Vintage!N6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O6-Tier2_Vintage!O6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P6-Tier2_Vintage!P6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q6-Tier2_Vintage!Q6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R6-Tier2_Vintage!R6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S6-Tier2_Vintage!S6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T6-Tier2_Vintage!T6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U6-Tier2_Vintage!U6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V6-Tier2_Vintage!V6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W6-Tier2_Vintage!W6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X6-Tier2_Vintage!X6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y6-Tier2_Vintage!Y6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z6-Tier2_Vintage!Z6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA6-Tier2_Vintage!AA6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB6-Tier2_Vintage!AB6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC6-Tier2_Vintage!AC6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD6-Tier2_Vintage!AD6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE6-Tier2_Vintage!AE6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF6-Tier2_Vintage!AF6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG6-Tier2_Vintage!AG6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH6-Tier2_Vintage!AH6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI6-Tier2_Vintage!AI6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ6-Tier2_Vintage!AJ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK6-Tier2_Vintage!AK6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL6-Tier2_Vintage!AL6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM6-Tier2_Vintage!AM6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN6-Tier2_Vintage!AN6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO6-Tier2_Vintage!AO6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP6-Tier2_Vintage!AP6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ6-Tier2_Vintage!AQ6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR6-Tier2_Vintage!AR6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS6-Tier2_Vintage!AS6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT6-Tier2_Vintage!AT6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU6-Tier2_Vintage!AU6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV6-Tier2_Vintage!AV6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW6-Tier2_Vintage!AW6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX6-Tier2_Vintage!AX6,0)","v":0},{"$f":"IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY6-Tier2_Vintage!AY6,0)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D7-Tier2_Vintage!D7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E7-Tier2_Vintage!E7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F7-Tier2_Vintage!F7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G7-Tier2_Vintage!G7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H7-Tier2_Vintage!H7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I7-Tier2_Vintage!I7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J7-Tier2_Vintage!J7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K7-Tier2_Vintage!K7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L7-Tier2_Vintage!L7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M7-Tier2_Vintage!M7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N7-Tier2_Vintage!N7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O7-Tier2_Vintage!O7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P7-Tier2_Vintage!P7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q7-Tier2_Vintage!Q7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R7-Tier2_Vintage!R7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S7-Tier2_Vintage!S7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T7-Tier2_Vintage!T7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U7-Tier2_Vintage!U7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V7-Tier2_Vintage!V7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W7-Tier2_Vintage!W7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X7-Tier2_Vintage!X7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y7-Tier2_Vintage!Y7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z7-Tier2_Vintage!Z7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA7-Tier2_Vintage!AA7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB7-Tier2_Vintage!AB7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC7-Tier2_Vintage!AC7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD7-Tier2_Vintage!AD7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE7-Tier2_Vintage!AE7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF7-Tier2_Vintage!AF7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG7-Tier2_Vintage!AG7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH7-Tier2_Vintage!AH7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI7-Tier2_Vintage!AI7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ7-Tier2_Vintage!AJ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK7-Tier2_Vintage!AK7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL7-Tier2_Vintage!AL7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM7-Tier2_Vintage!AM7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN7-Tier2_Vintage!AN7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO7-Tier2_Vintage!AO7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP7-Tier2_Vintage!AP7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ7-Tier2_Vintage!AQ7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR7-Tier2_Vintage!AR7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS7-Tier2_Vintage!AS7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT7-Tier2_Vintage!AT7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU7-Tier2_Vintage!AU7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV7-Tier2_Vintage!AV7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW7-Tier2_Vintage!AW7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX7-Tier2_Vintage!AX7,0)","v":0},{"$f":"IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY7-Tier2_Vintage!AY7,0)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D8-Tier2_Vintage!D8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E8-Tier2_Vintage!E8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F8-Tier2_Vintage!F8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G8-Tier2_Vintage!G8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H8-Tier2_Vintage!H8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I8-Tier2_Vintage!I8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J8-Tier2_Vintage!J8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K8-Tier2_Vintage!K8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L8-Tier2_Vintage!L8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M8-Tier2_Vintage!M8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N8-Tier2_Vintage!N8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O8-Tier2_Vintage!O8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P8-Tier2_Vintage!P8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q8-Tier2_Vintage!Q8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R8-Tier2_Vintage!R8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S8-Tier2_Vintage!S8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T8-Tier2_Vintage!T8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U8-Tier2_Vintage!U8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V8-Tier2_Vintage!V8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W8-Tier2_Vintage!W8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X8-Tier2_Vintage!X8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y8-Tier2_Vintage!Y8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z8-Tier2_Vintage!Z8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA8-Tier2_Vintage!AA8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB8-Tier2_Vintage!AB8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC8-Tier2_Vintage!AC8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD8-Tier2_Vintage!AD8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE8-Tier2_Vintage!AE8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF8-Tier2_Vintage!AF8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG8-Tier2_Vintage!AG8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH8-Tier2_Vintage!AH8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI8-Tier2_Vintage!AI8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ8-Tier2_Vintage!AJ8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK8-Tier2_Vintage!AK8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL8-Tier2_Vintage!AL8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM8-Tier2_Vintage!AM8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN8-Tier2_Vintage!AN8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO8-Tier2_Vintage!AO8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP8-Tier2_Vintage!AP8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ8-Tier2_Vintage!AQ8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR8-Tier2_Vintage!AR8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS8-Tier2_Vintage!AS8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT8-Tier2_Vintage!AT8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU8-Tier2_Vintage!AU8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV8-Tier2_Vintage!AV8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW8-Tier2_Vintage!AW8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX8-Tier2_Vintage!AX8,0)","v":0},{"$f":"IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY8-Tier2_Vintage!AY8,0)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D9-Tier2_Vintage!D9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E9-Tier2_Vintage!E9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F9-Tier2_Vintage!F9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G9-Tier2_Vintage!G9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H9-Tier2_Vintage!H9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I9-Tier2_Vintage!I9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J9-Tier2_Vintage!J9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K9-Tier2_Vintage!K9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L9-Tier2_Vintage!L9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M9-Tier2_Vintage!M9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N9-Tier2_Vintage!N9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O9-Tier2_Vintage!O9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P9-Tier2_Vintage!P9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q9-Tier2_Vintage!Q9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R9-Tier2_Vintage!R9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S9-Tier2_Vintage!S9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T9-Tier2_Vintage!T9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U9-Tier2_Vintage!U9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V9-Tier2_Vintage!V9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W9-Tier2_Vintage!W9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X9-Tier2_Vintage!X9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y9-Tier2_Vintage!Y9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z9-Tier2_Vintage!Z9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA9-Tier2_Vintage!AA9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB9-Tier2_Vintage!AB9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC9-Tier2_Vintage!AC9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD9-Tier2_Vintage!AD9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE9-Tier2_Vintage!AE9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF9-Tier2_Vintage!AF9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG9-Tier2_Vintage!AG9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH9-Tier2_Vintage!AH9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI9-Tier2_Vintage!AI9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ9-Tier2_Vintage!AJ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK9-Tier2_Vintage!AK9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL9-Tier2_Vintage!AL9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM9-Tier2_Vintage!AM9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN9-Tier2_Vintage!AN9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO9-Tier2_Vintage!AO9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP9-Tier2_Vintage!AP9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ9-Tier2_Vintage!AQ9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR9-Tier2_Vintage!AR9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS9-Tier2_Vintage!AS9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT9-Tier2_Vintage!AT9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU9-Tier2_Vintage!AU9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV9-Tier2_Vintage!AV9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW9-Tier2_Vintage!AW9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX9-Tier2_Vintage!AX9,0)","v":0},{"$f":"IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY9-Tier2_Vintage!AY9,0)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D10-Tier2_Vintage!D10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E10-Tier2_Vintage!E10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F10-Tier2_Vintage!F10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G10-Tier2_Vintage!G10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H10-Tier2_Vintage!H10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I10-Tier2_Vintage!I10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J10-Tier2_Vintage!J10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K10-Tier2_Vintage!K10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L10-Tier2_Vintage!L10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M10-Tier2_Vintage!M10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N10-Tier2_Vintage!N10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O10-Tier2_Vintage!O10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P10-Tier2_Vintage!P10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q10-Tier2_Vintage!Q10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R10-Tier2_Vintage!R10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S10-Tier2_Vintage!S10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T10-Tier2_Vintage!T10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U10-Tier2_Vintage!U10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V10-Tier2_Vintage!V10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W10-Tier2_Vintage!W10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X10-Tier2_Vintage!X10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y10-Tier2_Vintage!Y10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z10-Tier2_Vintage!Z10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA10-Tier2_Vintage!AA10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB10-Tier2_Vintage!AB10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC10-Tier2_Vintage!AC10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD10-Tier2_Vintage!AD10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE10-Tier2_Vintage!AE10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF10-Tier2_Vintage!AF10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG10-Tier2_Vintage!AG10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH10-Tier2_Vintage!AH10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI10-Tier2_Vintage!AI10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ10-Tier2_Vintage!AJ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK10-Tier2_Vintage!AK10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL10-Tier2_Vintage!AL10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM10-Tier2_Vintage!AM10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN10-Tier2_Vintage!AN10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO10-Tier2_Vintage!AO10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP10-Tier2_Vintage!AP10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ10-Tier2_Vintage!AQ10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR10-Tier2_Vintage!AR10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS10-Tier2_Vintage!AS10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT10-Tier2_Vintage!AT10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU10-Tier2_Vintage!AU10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV10-Tier2_Vintage!AV10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW10-Tier2_Vintage!AW10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX10-Tier2_Vintage!AX10,0)","v":0},{"$f":"IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY10-Tier2_Vintage!AY10,0)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D11-Tier2_Vintage!D11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E11-Tier2_Vintage!E11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F11-Tier2_Vintage!F11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G11-Tier2_Vintage!G11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H11-Tier2_Vintage!H11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I11-Tier2_Vintage!I11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J11-Tier2_Vintage!J11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K11-Tier2_Vintage!K11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L11-Tier2_Vintage!L11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M11-Tier2_Vintage!M11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N11-Tier2_Vintage!N11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O11-Tier2_Vintage!O11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P11-Tier2_Vintage!P11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q11-Tier2_Vintage!Q11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R11-Tier2_Vintage!R11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S11-Tier2_Vintage!S11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T11-Tier2_Vintage!T11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U11-Tier2_Vintage!U11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V11-Tier2_Vintage!V11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W11-Tier2_Vintage!W11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X11-Tier2_Vintage!X11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y11-Tier2_Vintage!Y11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z11-Tier2_Vintage!Z11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA11-Tier2_Vintage!AA11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB11-Tier2_Vintage!AB11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC11-Tier2_Vintage!AC11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD11-Tier2_Vintage!AD11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE11-Tier2_Vintage!AE11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF11-Tier2_Vintage!AF11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG11-Tier2_Vintage!AG11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH11-Tier2_Vintage!AH11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI11-Tier2_Vintage!AI11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ11-Tier2_Vintage!AJ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK11-Tier2_Vintage!AK11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL11-Tier2_Vintage!AL11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM11-Tier2_Vintage!AM11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN11-Tier2_Vintage!AN11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO11-Tier2_Vintage!AO11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP11-Tier2_Vintage!AP11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ11-Tier2_Vintage!AQ11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR11-Tier2_Vintage!AR11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS11-Tier2_Vintage!AS11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT11-Tier2_Vintage!AT11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU11-Tier2_Vintage!AU11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV11-Tier2_Vintage!AV11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW11-Tier2_Vintage!AW11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX11-Tier2_Vintage!AX11,0)","v":0},{"$f":"IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY11-Tier2_Vintage!AY11,0)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D12-Tier2_Vintage!D12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E12-Tier2_Vintage!E12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F12-Tier2_Vintage!F12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G12-Tier2_Vintage!G12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H12-Tier2_Vintage!H12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I12-Tier2_Vintage!I12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J12-Tier2_Vintage!J12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K12-Tier2_Vintage!K12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L12-Tier2_Vintage!L12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M12-Tier2_Vintage!M12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N12-Tier2_Vintage!N12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O12-Tier2_Vintage!O12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P12-Tier2_Vintage!P12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q12-Tier2_Vintage!Q12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R12-Tier2_Vintage!R12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S12-Tier2_Vintage!S12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T12-Tier2_Vintage!T12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U12-Tier2_Vintage!U12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V12-Tier2_Vintage!V12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W12-Tier2_Vintage!W12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X12-Tier2_Vintage!X12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y12-Tier2_Vintage!Y12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z12-Tier2_Vintage!Z12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA12-Tier2_Vintage!AA12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB12-Tier2_Vintage!AB12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC12-Tier2_Vintage!AC12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD12-Tier2_Vintage!AD12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE12-Tier2_Vintage!AE12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF12-Tier2_Vintage!AF12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG12-Tier2_Vintage!AG12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH12-Tier2_Vintage!AH12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI12-Tier2_Vintage!AI12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ12-Tier2_Vintage!AJ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK12-Tier2_Vintage!AK12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL12-Tier2_Vintage!AL12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM12-Tier2_Vintage!AM12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN12-Tier2_Vintage!AN12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO12-Tier2_Vintage!AO12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP12-Tier2_Vintage!AP12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ12-Tier2_Vintage!AQ12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR12-Tier2_Vintage!AR12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS12-Tier2_Vintage!AS12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT12-Tier2_Vintage!AT12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU12-Tier2_Vintage!AU12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV12-Tier2_Vintage!AV12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW12-Tier2_Vintage!AW12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX12-Tier2_Vintage!AX12,0)","v":0},{"$f":"IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY12-Tier2_Vintage!AY12,0)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D13-Tier2_Vintage!D13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E13-Tier2_Vintage!E13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F13-Tier2_Vintage!F13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G13-Tier2_Vintage!G13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H13-Tier2_Vintage!H13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I13-Tier2_Vintage!I13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J13-Tier2_Vintage!J13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K13-Tier2_Vintage!K13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L13-Tier2_Vintage!L13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M13-Tier2_Vintage!M13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N13-Tier2_Vintage!N13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O13-Tier2_Vintage!O13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P13-Tier2_Vintage!P13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q13-Tier2_Vintage!Q13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R13-Tier2_Vintage!R13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S13-Tier2_Vintage!S13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T13-Tier2_Vintage!T13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U13-Tier2_Vintage!U13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V13-Tier2_Vintage!V13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W13-Tier2_Vintage!W13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X13-Tier2_Vintage!X13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y13-Tier2_Vintage!Y13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z13-Tier2_Vintage!Z13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA13-Tier2_Vintage!AA13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB13-Tier2_Vintage!AB13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC13-Tier2_Vintage!AC13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD13-Tier2_Vintage!AD13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE13-Tier2_Vintage!AE13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF13-Tier2_Vintage!AF13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG13-Tier2_Vintage!AG13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH13-Tier2_Vintage!AH13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI13-Tier2_Vintage!AI13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ13-Tier2_Vintage!AJ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK13-Tier2_Vintage!AK13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL13-Tier2_Vintage!AL13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM13-Tier2_Vintage!AM13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN13-Tier2_Vintage!AN13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO13-Tier2_Vintage!AO13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP13-Tier2_Vintage!AP13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ13-Tier2_Vintage!AQ13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR13-Tier2_Vintage!AR13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS13-Tier2_Vintage!AS13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT13-Tier2_Vintage!AT13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU13-Tier2_Vintage!AU13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV13-Tier2_Vintage!AV13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW13-Tier2_Vintage!AW13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX13-Tier2_Vintage!AX13,0)","v":0},{"$f":"IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY13-Tier2_Vintage!AY13,0)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D14-Tier2_Vintage!D14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E14-Tier2_Vintage!E14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F14-Tier2_Vintage!F14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G14-Tier2_Vintage!G14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H14-Tier2_Vintage!H14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I14-Tier2_Vintage!I14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J14-Tier2_Vintage!J14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K14-Tier2_Vintage!K14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L14-Tier2_Vintage!L14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M14-Tier2_Vintage!M14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N14-Tier2_Vintage!N14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O14-Tier2_Vintage!O14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P14-Tier2_Vintage!P14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q14-Tier2_Vintage!Q14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R14-Tier2_Vintage!R14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S14-Tier2_Vintage!S14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T14-Tier2_Vintage!T14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U14-Tier2_Vintage!U14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V14-Tier2_Vintage!V14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W14-Tier2_Vintage!W14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X14-Tier2_Vintage!X14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y14-Tier2_Vintage!Y14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z14-Tier2_Vintage!Z14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA14-Tier2_Vintage!AA14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB14-Tier2_Vintage!AB14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC14-Tier2_Vintage!AC14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD14-Tier2_Vintage!AD14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE14-Tier2_Vintage!AE14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF14-Tier2_Vintage!AF14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG14-Tier2_Vintage!AG14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH14-Tier2_Vintage!AH14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI14-Tier2_Vintage!AI14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ14-Tier2_Vintage!AJ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK14-Tier2_Vintage!AK14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL14-Tier2_Vintage!AL14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM14-Tier2_Vintage!AM14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN14-Tier2_Vintage!AN14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO14-Tier2_Vintage!AO14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP14-Tier2_Vintage!AP14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ14-Tier2_Vintage!AQ14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR14-Tier2_Vintage!AR14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS14-Tier2_Vintage!AS14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT14-Tier2_Vintage!AT14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU14-Tier2_Vintage!AU14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV14-Tier2_Vintage!AV14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW14-Tier2_Vintage!AW14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX14-Tier2_Vintage!AX14,0)","v":0},{"$f":"IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY14-Tier2_Vintage!AY14,0)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D15-Tier2_Vintage!D15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E15-Tier2_Vintage!E15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F15-Tier2_Vintage!F15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G15-Tier2_Vintage!G15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H15-Tier2_Vintage!H15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I15-Tier2_Vintage!I15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J15-Tier2_Vintage!J15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K15-Tier2_Vintage!K15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L15-Tier2_Vintage!L15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M15-Tier2_Vintage!M15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N15-Tier2_Vintage!N15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O15-Tier2_Vintage!O15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P15-Tier2_Vintage!P15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q15-Tier2_Vintage!Q15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R15-Tier2_Vintage!R15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S15-Tier2_Vintage!S15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T15-Tier2_Vintage!T15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U15-Tier2_Vintage!U15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V15-Tier2_Vintage!V15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W15-Tier2_Vintage!W15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X15-Tier2_Vintage!X15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y15-Tier2_Vintage!Y15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z15-Tier2_Vintage!Z15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA15-Tier2_Vintage!AA15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB15-Tier2_Vintage!AB15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC15-Tier2_Vintage!AC15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD15-Tier2_Vintage!AD15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE15-Tier2_Vintage!AE15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF15-Tier2_Vintage!AF15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG15-Tier2_Vintage!AG15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH15-Tier2_Vintage!AH15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI15-Tier2_Vintage!AI15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ15-Tier2_Vintage!AJ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK15-Tier2_Vintage!AK15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL15-Tier2_Vintage!AL15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM15-Tier2_Vintage!AM15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN15-Tier2_Vintage!AN15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO15-Tier2_Vintage!AO15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP15-Tier2_Vintage!AP15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ15-Tier2_Vintage!AQ15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR15-Tier2_Vintage!AR15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS15-Tier2_Vintage!AS15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT15-Tier2_Vintage!AT15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU15-Tier2_Vintage!AU15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV15-Tier2_Vintage!AV15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW15-Tier2_Vintage!AW15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX15-Tier2_Vintage!AX15,0)","v":0},{"$f":"IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY15-Tier2_Vintage!AY15,0)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D17-Tier2_Vintage!D17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E17-Tier2_Vintage!E17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F17-Tier2_Vintage!F17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G17-Tier2_Vintage!G17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H17-Tier2_Vintage!H17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I17-Tier2_Vintage!I17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J17-Tier2_Vintage!J17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K17-Tier2_Vintage!K17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L17-Tier2_Vintage!L17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M17-Tier2_Vintage!M17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N17-Tier2_Vintage!N17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O17-Tier2_Vintage!O17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P17-Tier2_Vintage!P17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q17-Tier2_Vintage!Q17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R17-Tier2_Vintage!R17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S17-Tier2_Vintage!S17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T17-Tier2_Vintage!T17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U17-Tier2_Vintage!U17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V17-Tier2_Vintage!V17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W17-Tier2_Vintage!W17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X17-Tier2_Vintage!X17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y17-Tier2_Vintage!Y17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z17-Tier2_Vintage!Z17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA17-Tier2_Vintage!AA17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB17-Tier2_Vintage!AB17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC17-Tier2_Vintage!AC17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD17-Tier2_Vintage!AD17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE17-Tier2_Vintage!AE17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF17-Tier2_Vintage!AF17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG17-Tier2_Vintage!AG17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH17-Tier2_Vintage!AH17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI17-Tier2_Vintage!AI17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ17-Tier2_Vintage!AJ17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK17-Tier2_Vintage!AK17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL17-Tier2_Vintage!AL17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM17-Tier2_Vintage!AM17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN17-Tier2_Vintage!AN17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO17-Tier2_Vintage!AO17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP17-Tier2_Vintage!AP17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ17-Tier2_Vintage!AQ17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR17-Tier2_Vintage!AR17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS17-Tier2_Vintage!AS17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT17-Tier2_Vintage!AT17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU17-Tier2_Vintage!AU17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV17-Tier2_Vintage!AV17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW17-Tier2_Vintage!AW17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX17-Tier2_Vintage!AX17,0)","v":0},{"$f":"IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY17-Tier2_Vintage!AY17,0)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D26-Tier2_Vintage!D26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E26-Tier2_Vintage!E26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F26-Tier2_Vintage!F26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G26-Tier2_Vintage!G26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H26-Tier2_Vintage!H26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I26-Tier2_Vintage!I26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J26-Tier2_Vintage!J26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K26-Tier2_Vintage!K26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L26-Tier2_Vintage!L26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M26-Tier2_Vintage!M26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N26-Tier2_Vintage!N26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O26-Tier2_Vintage!O26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P26-Tier2_Vintage!P26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q26-Tier2_Vintage!Q26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R26-Tier2_Vintage!R26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S26-Tier2_Vintage!S26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T26-Tier2_Vintage!T26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U26-Tier2_Vintage!U26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V26-Tier2_Vintage!V26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W26-Tier2_Vintage!W26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X26-Tier2_Vintage!X26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y26-Tier2_Vintage!Y26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z26-Tier2_Vintage!Z26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA26-Tier2_Vintage!AA26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB26-Tier2_Vintage!AB26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC26-Tier2_Vintage!AC26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD26-Tier2_Vintage!AD26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE26-Tier2_Vintage!AE26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF26-Tier2_Vintage!AF26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG26-Tier2_Vintage!AG26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH26-Tier2_Vintage!AH26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI26-Tier2_Vintage!AI26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ26-Tier2_Vintage!AJ26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK26-Tier2_Vintage!AK26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL26-Tier2_Vintage!AL26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM26-Tier2_Vintage!AM26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN26-Tier2_Vintage!AN26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO26-Tier2_Vintage!AO26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP26-Tier2_Vintage!AP26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ26-Tier2_Vintage!AQ26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR26-Tier2_Vintage!AR26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS26-Tier2_Vintage!AS26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT26-Tier2_Vintage!AT26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU26-Tier2_Vintage!AU26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV26-Tier2_Vintage!AV26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW26-Tier2_Vintage!AW26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX26-Tier2_Vintage!AX26,0)","v":0},{"$f":"IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY26-Tier2_Vintage!AY26,0)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D35-Tier2_Vintage!D35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E35-Tier2_Vintage!E35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F35-Tier2_Vintage!F35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G35-Tier2_Vintage!G35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H35-Tier2_Vintage!H35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I35-Tier2_Vintage!I35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J35-Tier2_Vintage!J35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K35-Tier2_Vintage!K35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L35-Tier2_Vintage!L35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M35-Tier2_Vintage!M35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N35-Tier2_Vintage!N35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O35-Tier2_Vintage!O35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P35-Tier2_Vintage!P35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q35-Tier2_Vintage!Q35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R35-Tier2_Vintage!R35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S35-Tier2_Vintage!S35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T35-Tier2_Vintage!T35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U35-Tier2_Vintage!U35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V35-Tier2_Vintage!V35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W35-Tier2_Vintage!W35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X35-Tier2_Vintage!X35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y35-Tier2_Vintage!Y35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z35-Tier2_Vintage!Z35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA35-Tier2_Vintage!AA35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB35-Tier2_Vintage!AB35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC35-Tier2_Vintage!AC35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD35-Tier2_Vintage!AD35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE35-Tier2_Vintage!AE35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF35-Tier2_Vintage!AF35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG35-Tier2_Vintage!AG35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH35-Tier2_Vintage!AH35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI35-Tier2_Vintage!AI35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ35-Tier2_Vintage!AJ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK35-Tier2_Vintage!AK35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL35-Tier2_Vintage!AL35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM35-Tier2_Vintage!AM35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN35-Tier2_Vintage!AN35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO35-Tier2_Vintage!AO35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP35-Tier2_Vintage!AP35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ35-Tier2_Vintage!AQ35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR35-Tier2_Vintage!AR35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS35-Tier2_Vintage!AS35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT35-Tier2_Vintage!AT35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU35-Tier2_Vintage!AU35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV35-Tier2_Vintage!AV35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW35-Tier2_Vintage!AW35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX35-Tier2_Vintage!AX35,0)","v":0},{"$f":"IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY35-Tier2_Vintage!AY35,0)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D44-Tier2_Vintage!D44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E44-Tier2_Vintage!E44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F44-Tier2_Vintage!F44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G44-Tier2_Vintage!G44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H44-Tier2_Vintage!H44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I44-Tier2_Vintage!I44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J44-Tier2_Vintage!J44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K44-Tier2_Vintage!K44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L44-Tier2_Vintage!L44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M44-Tier2_Vintage!M44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N44-Tier2_Vintage!N44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O44-Tier2_Vintage!O44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P44-Tier2_Vintage!P44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q44-Tier2_Vintage!Q44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R44-Tier2_Vintage!R44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S44-Tier2_Vintage!S44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T44-Tier2_Vintage!T44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U44-Tier2_Vintage!U44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V44-Tier2_Vintage!V44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W44-Tier2_Vintage!W44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X44-Tier2_Vintage!X44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y44-Tier2_Vintage!Y44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z44-Tier2_Vintage!Z44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA44-Tier2_Vintage!AA44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB44-Tier2_Vintage!AB44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC44-Tier2_Vintage!AC44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD44-Tier2_Vintage!AD44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE44-Tier2_Vintage!AE44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF44-Tier2_Vintage!AF44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG44-Tier2_Vintage!AG44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH44-Tier2_Vintage!AH44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI44-Tier2_Vintage!AI44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ44-Tier2_Vintage!AJ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK44-Tier2_Vintage!AK44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL44-Tier2_Vintage!AL44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM44-Tier2_Vintage!AM44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN44-Tier2_Vintage!AN44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO44-Tier2_Vintage!AO44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP44-Tier2_Vintage!AP44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ44-Tier2_Vintage!AQ44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR44-Tier2_Vintage!AR44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS44-Tier2_Vintage!AS44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT44-Tier2_Vintage!AT44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU44-Tier2_Vintage!AU44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV44-Tier2_Vintage!AV44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW44-Tier2_Vintage!AW44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX44-Tier2_Vintage!AX44,0)","v":0},{"$f":"IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY44-Tier2_Vintage!AY44,0)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D53-Tier2_Vintage!D53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E53-Tier2_Vintage!E53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F53-Tier2_Vintage!F53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G53-Tier2_Vintage!G53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H53-Tier2_Vintage!H53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I53-Tier2_Vintage!I53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J53-Tier2_Vintage!J53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K53-Tier2_Vintage!K53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L53-Tier2_Vintage!L53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M53-Tier2_Vintage!M53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N53-Tier2_Vintage!N53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O53-Tier2_Vintage!O53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P53-Tier2_Vintage!P53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q53-Tier2_Vintage!Q53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R53-Tier2_Vintage!R53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S53-Tier2_Vintage!S53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T53-Tier2_Vintage!T53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U53-Tier2_Vintage!U53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V53-Tier2_Vintage!V53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W53-Tier2_Vintage!W53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X53-Tier2_Vintage!X53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y53-Tier2_Vintage!Y53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z53-Tier2_Vintage!Z53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA53-Tier2_Vintage!AA53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB53-Tier2_Vintage!AB53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC53-Tier2_Vintage!AC53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD53-Tier2_Vintage!AD53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE53-Tier2_Vintage!AE53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF53-Tier2_Vintage!AF53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG53-Tier2_Vintage!AG53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH53-Tier2_Vintage!AH53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI53-Tier2_Vintage!AI53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ53-Tier2_Vintage!AJ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK53-Tier2_Vintage!AK53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL53-Tier2_Vintage!AL53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM53-Tier2_Vintage!AM53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN53-Tier2_Vintage!AN53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO53-Tier2_Vintage!AO53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP53-Tier2_Vintage!AP53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ53-Tier2_Vintage!AQ53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR53-Tier2_Vintage!AR53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS53-Tier2_Vintage!AS53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT53-Tier2_Vintage!AT53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU53-Tier2_Vintage!AU53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV53-Tier2_Vintage!AV53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW53-Tier2_Vintage!AW53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX53-Tier2_Vintage!AX53,0)","v":0},{"$f":"IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY53-Tier2_Vintage!AY53,0)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D62-Tier2_Vintage!D62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E62-Tier2_Vintage!E62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F62-Tier2_Vintage!F62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G62-Tier2_Vintage!G62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H62-Tier2_Vintage!H62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I62-Tier2_Vintage!I62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J62-Tier2_Vintage!J62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K62-Tier2_Vintage!K62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L62-Tier2_Vintage!L62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M62-Tier2_Vintage!M62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N62-Tier2_Vintage!N62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O62-Tier2_Vintage!O62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P62-Tier2_Vintage!P62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q62-Tier2_Vintage!Q62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R62-Tier2_Vintage!R62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S62-Tier2_Vintage!S62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T62-Tier2_Vintage!T62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U62-Tier2_Vintage!U62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V62-Tier2_Vintage!V62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W62-Tier2_Vintage!W62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X62-Tier2_Vintage!X62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y62-Tier2_Vintage!Y62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z62-Tier2_Vintage!Z62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA62-Tier2_Vintage!AA62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB62-Tier2_Vintage!AB62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC62-Tier2_Vintage!AC62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD62-Tier2_Vintage!AD62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE62-Tier2_Vintage!AE62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF62-Tier2_Vintage!AF62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG62-Tier2_Vintage!AG62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH62-Tier2_Vintage!AH62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI62-Tier2_Vintage!AI62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ62-Tier2_Vintage!AJ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK62-Tier2_Vintage!AK62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL62-Tier2_Vintage!AL62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM62-Tier2_Vintage!AM62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN62-Tier2_Vintage!AN62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO62-Tier2_Vintage!AO62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP62-Tier2_Vintage!AP62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ62-Tier2_Vintage!AQ62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR62-Tier2_Vintage!AR62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS62-Tier2_Vintage!AS62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT62-Tier2_Vintage!AT62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU62-Tier2_Vintage!AU62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV62-Tier2_Vintage!AV62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW62-Tier2_Vintage!AW62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX62-Tier2_Vintage!AX62,0)","v":0},{"$f":"IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY62-Tier2_Vintage!AY62,0)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D71-Tier2_Vintage!D71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E71-Tier2_Vintage!E71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F71-Tier2_Vintage!F71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G71-Tier2_Vintage!G71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H71-Tier2_Vintage!H71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I71-Tier2_Vintage!I71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J71-Tier2_Vintage!J71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K71-Tier2_Vintage!K71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L71-Tier2_Vintage!L71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M71-Tier2_Vintage!M71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N71-Tier2_Vintage!N71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O71-Tier2_Vintage!O71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P71-Tier2_Vintage!P71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q71-Tier2_Vintage!Q71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R71-Tier2_Vintage!R71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S71-Tier2_Vintage!S71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T71-Tier2_Vintage!T71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U71-Tier2_Vintage!U71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V71-Tier2_Vintage!V71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W71-Tier2_Vintage!W71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X71-Tier2_Vintage!X71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y71-Tier2_Vintage!Y71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z71-Tier2_Vintage!Z71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA71-Tier2_Vintage!AA71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB71-Tier2_Vintage!AB71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC71-Tier2_Vintage!AC71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD71-Tier2_Vintage!AD71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE71-Tier2_Vintage!AE71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF71-Tier2_Vintage!AF71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG71-Tier2_Vintage!AG71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH71-Tier2_Vintage!AH71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI71-Tier2_Vintage!AI71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ71-Tier2_Vintage!AJ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK71-Tier2_Vintage!AK71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL71-Tier2_Vintage!AL71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM71-Tier2_Vintage!AM71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN71-Tier2_Vintage!AN71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO71-Tier2_Vintage!AO71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP71-Tier2_Vintage!AP71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ71-Tier2_Vintage!AQ71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR71-Tier2_Vintage!AR71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS71-Tier2_Vintage!AS71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT71-Tier2_Vintage!AT71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU71-Tier2_Vintage!AU71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV71-Tier2_Vintage!AV71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW71-Tier2_Vintage!AW71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX71-Tier2_Vintage!AX71,0)","v":0},{"$f":"IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY71-Tier2_Vintage!AY71,0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D72-Tier2_Vintage!D72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E72-Tier2_Vintage!E72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F72-Tier2_Vintage!F72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G72-Tier2_Vintage!G72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H72-Tier2_Vintage!H72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I72-Tier2_Vintage!I72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J72-Tier2_Vintage!J72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K72-Tier2_Vintage!K72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L72-Tier2_Vintage!L72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M72-Tier2_Vintage!M72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N72-Tier2_Vintage!N72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O72-Tier2_Vintage!O72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P72-Tier2_Vintage!P72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q72-Tier2_Vintage!Q72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R72-Tier2_Vintage!R72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S72-Tier2_Vintage!S72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T72-Tier2_Vintage!T72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U72-Tier2_Vintage!U72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V72-Tier2_Vintage!V72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W72-Tier2_Vintage!W72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X72-Tier2_Vintage!X72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y72-Tier2_Vintage!Y72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z72-Tier2_Vintage!Z72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA72-Tier2_Vintage!AA72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB72-Tier2_Vintage!AB72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC72-Tier2_Vintage!AC72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD72-Tier2_Vintage!AD72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE72-Tier2_Vintage!AE72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF72-Tier2_Vintage!AF72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG72-Tier2_Vintage!AG72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH72-Tier2_Vintage!AH72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI72-Tier2_Vintage!AI72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ72-Tier2_Vintage!AJ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK72-Tier2_Vintage!AK72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL72-Tier2_Vintage!AL72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM72-Tier2_Vintage!AM72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN72-Tier2_Vintage!AN72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO72-Tier2_Vintage!AO72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP72-Tier2_Vintage!AP72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ72-Tier2_Vintage!AQ72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR72-Tier2_Vintage!AR72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS72-Tier2_Vintage!AS72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT72-Tier2_Vintage!AT72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU72-Tier2_Vintage!AU72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV72-Tier2_Vintage!AV72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW72-Tier2_Vintage!AW72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX72-Tier2_Vintage!AX72,0)","v":0},{"$f":"IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY72-Tier2_Vintage!AY72,0)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D81-Tier2_Vintage!D81,0)","v":739.23199999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E81-Tier2_Vintage!E81,0)","v":582.85599999999999},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F81-Tier2_Vintage!F81,0)","v":710.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G81-Tier2_Vintage!G81,0)","v":570.41699999999992},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H81-Tier2_Vintage!H81,0)","v":710.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I81-Tier2_Vintage!I81,0)","v":611.28800000000001},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J81-Tier2_Vintage!J81,0)","v":739.23199999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K81-Tier2_Vintage!K81,0)","v":582.85599999999999},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L81-Tier2_Vintage!L81,0)","v":710.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M81-Tier2_Vintage!M81,0)","v":525.99199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N81-Tier2_Vintage!N81,0)","v":739.23199999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O81-Tier2_Vintage!O81,0)","v":581.07899999999995},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P81-Tier2_Vintage!P81,0)","v":739.23199999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q81-Tier2_Vintage!Q81,0)","v":540.20799999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R81-Tier2_Vintage!R81,0)","v":739.23199999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S81-Tier2_Vintage!S81,0)","v":582.85599999999999},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T81-Tier2_Vintage!T81,0)","v":710.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U81-Tier2_Vintage!U81,0)","v":568.64},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V81-Tier2_Vintage!V81,0)","v":739.23199999999997},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W81-Tier2_Vintage!W81,0)","v":582.85599999999999},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X81-Tier2_Vintage!X81,0)","v":767.66399999999999},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y81-Tier2_Vintage!Y81,0)","v":554.42399999999998},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z81-Tier2_Vintage!Z81,0)","v":682.36799999999994},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA81-Tier2_Vintage!AA81,0)","v":597.072},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB81-Tier2_Vintage!AB81,0)","v":838.94399999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC81-Tier2_Vintage!AC81,0)","v":605.904},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD81-Tier2_Vintage!AD81,0)","v":776.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE81-Tier2_Vintage!AE81,0)","v":623.38199999999995},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF81-Tier2_Vintage!AF81,0)","v":776.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG81-Tier2_Vintage!AG81,0)","v":668.048},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH81-Tier2_Vintage!AH81,0)","v":807.87199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI81-Tier2_Vintage!AI81,0)","v":636.976},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ81-Tier2_Vintage!AJ81,0)","v":745.72799999999995},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK81-Tier2_Vintage!AK81,0)","v":559.29599999999994},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL81-Tier2_Vintage!AL81,0)","v":807.87199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM81-Tier2_Vintage!AM81,0)","v":635.03399999999999},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN81-Tier2_Vintage!AN81,0)","v":807.87199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO81-Tier2_Vintage!AO81,0)","v":590.36799999999994},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP81-Tier2_Vintage!AP81,0)","v":807.87199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ81-Tier2_Vintage!AQ81,0)","v":636.976},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR81-Tier2_Vintage!AR81,0)","v":776.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS81-Tier2_Vintage!AS81,0)","v":621.43999999999994},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT81-Tier2_Vintage!AT81,0)","v":807.87199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU81-Tier2_Vintage!AU81,0)","v":636.976},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV81-Tier2_Vintage!AV81,0)","v":807.87199999999996},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW81-Tier2_Vintage!AW81,0)","v":636.976},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX81-Tier2_Vintage!AX81,0)","v":776.8},{"$f":"IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY81-Tier2_Vintage!AY81,0)","v":621.43999999999994}]
[null,10278,"Northern Lights",{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D90-Tier2_Vintage!D90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E90-Tier2_Vintage!E90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F90-Tier2_Vintage!F90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G90-Tier2_Vintage!G90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H90-Tier2_Vintage!H90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I90-Tier2_Vintage!I90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J90-Tier2_Vintage!J90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K90-Tier2_Vintage!K90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L90-Tier2_Vintage!L90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M90-Tier2_Vintage!M90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N90-Tier2_Vintage!N90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O90-Tier2_Vintage!O90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P90-Tier2_Vintage!P90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q90-Tier2_Vintage!Q90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R90-Tier2_Vintage!R90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S90-Tier2_Vintage!S90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T90-Tier2_Vintage!T90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U90-Tier2_Vintage!U90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V90-Tier2_Vintage!V90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W90-Tier2_Vintage!W90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X90-Tier2_Vintage!X90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y90-Tier2_Vintage!Y90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z90-Tier2_Vintage!Z90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA90-Tier2_Vintage!AA90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB90-Tier2_Vintage!AB90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC90-Tier2_Vintage!AC90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD90-Tier2_Vintage!AD90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE90-Tier2_Vintage!AE90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF90-Tier2_Vintage!AF90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG90-Tier2_Vintage!AG90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH90-Tier2_Vintage!AH90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI90-Tier2_Vintage!AI90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ90-Tier2_Vintage!AJ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK90-Tier2_Vintage!AK90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL90-Tier2_Vintage!AL90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM90-Tier2_Vintage!AM90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN90-Tier2_Vintage!AN90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO90-Tier2_Vintage!AO90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP90-Tier2_Vintage!AP90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ90-Tier2_Vintage!AQ90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR90-Tier2_Vintage!AR90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS90-Tier2_Vintage!AS90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT90-Tier2_Vintage!AT90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU90-Tier2_Vintage!AU90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV90-Tier2_Vintage!AV90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW90-Tier2_Vintage!AW90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX90-Tier2_Vintage!AX90,0)","v":0},{"$f":"IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY90-Tier2_Vintage!AY90,0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D99-Tier2_Vintage!D99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E99-Tier2_Vintage!E99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F99-Tier2_Vintage!F99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G99-Tier2_Vintage!G99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H99-Tier2_Vintage!H99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I99-Tier2_Vintage!I99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J99-Tier2_Vintage!J99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K99-Tier2_Vintage!K99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L99-Tier2_Vintage!L99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M99-Tier2_Vintage!M99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N99-Tier2_Vintage!N99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O99-Tier2_Vintage!O99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P99-Tier2_Vintage!P99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q99-Tier2_Vintage!Q99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R99-Tier2_Vintage!R99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S99-Tier2_Vintage!S99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T99-Tier2_Vintage!T99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U99-Tier2_Vintage!U99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V99-Tier2_Vintage!V99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W99-Tier2_Vintage!W99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X99-Tier2_Vintage!X99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y99-Tier2_Vintage!Y99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z99-Tier2_Vintage!Z99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA99-Tier2_Vintage!AA99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB99-Tier2_Vintage!AB99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC99-Tier2_Vintage!AC99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD99-Tier2_Vintage!AD99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE99-Tier2_Vintage!AE99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF99-Tier2_Vintage!AF99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG99-Tier2_Vintage!AG99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH99-Tier2_Vintage!AH99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI99-Tier2_Vintage!AI99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ99-Tier2_Vintage!AJ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK99-Tier2_Vintage!AK99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL99-Tier2_Vintage!AL99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM99-Tier2_Vintage!AM99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN99-Tier2_Vintage!AN99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO99-Tier2_Vintage!AO99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP99-Tier2_Vintage!AP99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ99-Tier2_Vintage!AQ99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR99-Tier2_Vintage!AR99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS99-Tier2_Vintage!AS99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT99-Tier2_Vintage!AT99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU99-Tier2_Vintage!AU99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV99-Tier2_Vintage!AV99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW99-Tier2_Vintage!AW99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX99-Tier2_Vintage!AX99,0)","v":0},{"$f":"IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY99-Tier2_Vintage!AY99,0)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D108-Tier2_Vintage!D108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E108-Tier2_Vintage!E108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F108-Tier2_Vintage!F108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G108-Tier2_Vintage!G108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H108-Tier2_Vintage!H108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I108-Tier2_Vintage!I108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J108-Tier2_Vintage!J108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K108-Tier2_Vintage!K108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L108-Tier2_Vintage!L108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M108-Tier2_Vintage!M108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N108-Tier2_Vintage!N108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O108-Tier2_Vintage!O108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P108-Tier2_Vintage!P108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q108-Tier2_Vintage!Q108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R108-Tier2_Vintage!R108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S108-Tier2_Vintage!S108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T108-Tier2_Vintage!T108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U108-Tier2_Vintage!U108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V108-Tier2_Vintage!V108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W108-Tier2_Vintage!W108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X108-Tier2_Vintage!X108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y108-Tier2_Vintage!Y108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z108-Tier2_Vintage!Z108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA108-Tier2_Vintage!AA108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB108-Tier2_Vintage!AB108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC108-Tier2_Vintage!AC108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD108-Tier2_Vintage!AD108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE108-Tier2_Vintage!AE108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF108-Tier2_Vintage!AF108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG108-Tier2_Vintage!AG108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH108-Tier2_Vintage!AH108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI108-Tier2_Vintage!AI108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ108-Tier2_Vintage!AJ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK108-Tier2_Vintage!AK108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL108-Tier2_Vintage!AL108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM108-Tier2_Vintage!AM108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN108-Tier2_Vintage!AN108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO108-Tier2_Vintage!AO108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP108-Tier2_Vintage!AP108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ108-Tier2_Vintage!AQ108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR108-Tier2_Vintage!AR108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS108-Tier2_Vintage!AS108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT108-Tier2_Vintage!AT108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU108-Tier2_Vintage!AU108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV108-Tier2_Vintage!AV108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW108-Tier2_Vintage!AW108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX108-Tier2_Vintage!AX108,0)","v":0},{"$f":"IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY108-Tier2_Vintage!AY108,0)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D117-Tier2_Vintage!D117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E117-Tier2_Vintage!E117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F117-Tier2_Vintage!F117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G117-Tier2_Vintage!G117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H117-Tier2_Vintage!H117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I117-Tier2_Vintage!I117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J117-Tier2_Vintage!J117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K117-Tier2_Vintage!K117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L117-Tier2_Vintage!L117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M117-Tier2_Vintage!M117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N117-Tier2_Vintage!N117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O117-Tier2_Vintage!O117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P117-Tier2_Vintage!P117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q117-Tier2_Vintage!Q117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R117-Tier2_Vintage!R117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S117-Tier2_Vintage!S117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T117-Tier2_Vintage!T117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U117-Tier2_Vintage!U117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V117-Tier2_Vintage!V117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W117-Tier2_Vintage!W117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X117-Tier2_Vintage!X117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y117-Tier2_Vintage!Y117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z117-Tier2_Vintage!Z117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA117-Tier2_Vintage!AA117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB117-Tier2_Vintage!AB117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC117-Tier2_Vintage!AC117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD117-Tier2_Vintage!AD117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE117-Tier2_Vintage!AE117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF117-Tier2_Vintage!AF117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG117-Tier2_Vintage!AG117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH117-Tier2_Vintage!AH117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI117-Tier2_Vintage!AI117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ117-Tier2_Vintage!AJ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK117-Tier2_Vintage!AK117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL117-Tier2_Vintage!AL117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM117-Tier2_Vintage!AM117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN117-Tier2_Vintage!AN117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO117-Tier2_Vintage!AO117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP117-Tier2_Vintage!AP117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ117-Tier2_Vintage!AQ117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR117-Tier2_Vintage!AR117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS117-Tier2_Vintage!AS117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT117-Tier2_Vintage!AT117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU117-Tier2_Vintage!AU117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV117-Tier2_Vintage!AV117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW117-Tier2_Vintage!AW117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX117-Tier2_Vintage!AX117,0)","v":0},{"$f":"IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY117-Tier2_Vintage!AY117,0)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D126-Tier2_Vintage!D126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E126-Tier2_Vintage!E126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F126-Tier2_Vintage!F126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G126-Tier2_Vintage!G126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H126-Tier2_Vintage!H126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I126-Tier2_Vintage!I126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J126-Tier2_Vintage!J126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K126-Tier2_Vintage!K126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L126-Tier2_Vintage!L126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M126-Tier2_Vintage!M126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N126-Tier2_Vintage!N126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O126-Tier2_Vintage!O126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P126-Tier2_Vintage!P126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q126-Tier2_Vintage!Q126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R126-Tier2_Vintage!R126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S126-Tier2_Vintage!S126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T126-Tier2_Vintage!T126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U126-Tier2_Vintage!U126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V126-Tier2_Vintage!V126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W126-Tier2_Vintage!W126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X126-Tier2_Vintage!X126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y126-Tier2_Vintage!Y126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z126-Tier2_Vintage!Z126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA126-Tier2_Vintage!AA126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB126-Tier2_Vintage!AB126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC126-Tier2_Vintage!AC126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD126-Tier2_Vintage!AD126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE126-Tier2_Vintage!AE126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF126-Tier2_Vintage!AF126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG126-Tier2_Vintage!AG126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH126-Tier2_Vintage!AH126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI126-Tier2_Vintage!AI126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ126-Tier2_Vintage!AJ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK126-Tier2_Vintage!AK126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL126-Tier2_Vintage!AL126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM126-Tier2_Vintage!AM126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN126-Tier2_Vintage!AN126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO126-Tier2_Vintage!AO126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP126-Tier2_Vintage!AP126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ126-Tier2_Vintage!AQ126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR126-Tier2_Vintage!AR126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS126-Tier2_Vintage!AS126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT126-Tier2_Vintage!AT126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU126-Tier2_Vintage!AU126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV126-Tier2_Vintage!AV126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW126-Tier2_Vintage!AW126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX126-Tier2_Vintage!AX126,0)","v":0},{"$f":"IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY126-Tier2_Vintage!AY126,0)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D135-Tier2_Vintage!D135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E135-Tier2_Vintage!E135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F135-Tier2_Vintage!F135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G135-Tier2_Vintage!G135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H135-Tier2_Vintage!H135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I135-Tier2_Vintage!I135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J135-Tier2_Vintage!J135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K135-Tier2_Vintage!K135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L135-Tier2_Vintage!L135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M135-Tier2_Vintage!M135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N135-Tier2_Vintage!N135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O135-Tier2_Vintage!O135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P135-Tier2_Vintage!P135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q135-Tier2_Vintage!Q135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R135-Tier2_Vintage!R135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S135-Tier2_Vintage!S135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T135-Tier2_Vintage!T135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U135-Tier2_Vintage!U135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V135-Tier2_Vintage!V135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W135-Tier2_Vintage!W135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X135-Tier2_Vintage!X135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y135-Tier2_Vintage!Y135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z135-Tier2_Vintage!Z135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA135-Tier2_Vintage!AA135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB135-Tier2_Vintage!AB135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC135-Tier2_Vintage!AC135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD135-Tier2_Vintage!AD135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE135-Tier2_Vintage!AE135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF135-Tier2_Vintage!AF135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG135-Tier2_Vintage!AG135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH135-Tier2_Vintage!AH135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI135-Tier2_Vintage!AI135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ135-Tier2_Vintage!AJ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK135-Tier2_Vintage!AK135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL135-Tier2_Vintage!AL135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM135-Tier2_Vintage!AM135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN135-Tier2_Vintage!AN135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO135-Tier2_Vintage!AO135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP135-Tier2_Vintage!AP135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ135-Tier2_Vintage!AQ135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR135-Tier2_Vintage!AR135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS135-Tier2_Vintage!AS135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT135-Tier2_Vintage!AT135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU135-Tier2_Vintage!AU135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV135-Tier2_Vintage!AV135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW135-Tier2_Vintage!AW135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX135-Tier2_Vintage!AX135,0)","v":0},{"$f":"IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY135-Tier2_Vintage!AY135,0)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D136-Tier2_Vintage!D136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E136-Tier2_Vintage!E136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F136-Tier2_Vintage!F136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G136-Tier2_Vintage!G136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H136-Tier2_Vintage!H136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I136-Tier2_Vintage!I136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J136-Tier2_Vintage!J136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K136-Tier2_Vintage!K136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L136-Tier2_Vintage!L136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M136-Tier2_Vintage!M136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N136-Tier2_Vintage!N136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O136-Tier2_Vintage!O136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P136-Tier2_Vintage!P136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q136-Tier2_Vintage!Q136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R136-Tier2_Vintage!R136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S136-Tier2_Vintage!S136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T136-Tier2_Vintage!T136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U136-Tier2_Vintage!U136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V136-Tier2_Vintage!V136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W136-Tier2_Vintage!W136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X136-Tier2_Vintage!X136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y136-Tier2_Vintage!Y136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z136-Tier2_Vintage!Z136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA136-Tier2_Vintage!AA136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB136-Tier2_Vintage!AB136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC136-Tier2_Vintage!AC136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD136-Tier2_Vintage!AD136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE136-Tier2_Vintage!AE136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF136-Tier2_Vintage!AF136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG136-Tier2_Vintage!AG136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH136-Tier2_Vintage!AH136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI136-Tier2_Vintage!AI136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ136-Tier2_Vintage!AJ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK136-Tier2_Vintage!AK136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL136-Tier2_Vintage!AL136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM136-Tier2_Vintage!AM136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN136-Tier2_Vintage!AN136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO136-Tier2_Vintage!AO136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP136-Tier2_Vintage!AP136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ136-Tier2_Vintage!AQ136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR136-Tier2_Vintage!AR136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS136-Tier2_Vintage!AS136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT136-Tier2_Vintage!AT136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU136-Tier2_Vintage!AU136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV136-Tier2_Vintage!AV136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW136-Tier2_Vintage!AW136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX136-Tier2_Vintage!AX136,0)","v":0},{"$f":"IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY136-Tier2_Vintage!AY136,0)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D137-Tier2_Vintage!D137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E137-Tier2_Vintage!E137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F137-Tier2_Vintage!F137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G137-Tier2_Vintage!G137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H137-Tier2_Vintage!H137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I137-Tier2_Vintage!I137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J137-Tier2_Vintage!J137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K137-Tier2_Vintage!K137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L137-Tier2_Vintage!L137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M137-Tier2_Vintage!M137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N137-Tier2_Vintage!N137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O137-Tier2_Vintage!O137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P137-Tier2_Vintage!P137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q137-Tier2_Vintage!Q137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R137-Tier2_Vintage!R137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S137-Tier2_Vintage!S137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T137-Tier2_Vintage!T137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U137-Tier2_Vintage!U137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V137-Tier2_Vintage!V137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W137-Tier2_Vintage!W137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X137-Tier2_Vintage!X137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y137-Tier2_Vintage!Y137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z137-Tier2_Vintage!Z137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA137-Tier2_Vintage!AA137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB137-Tier2_Vintage!AB137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC137-Tier2_Vintage!AC137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD137-Tier2_Vintage!AD137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE137-Tier2_Vintage!AE137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF137-Tier2_Vintage!AF137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG137-Tier2_Vintage!AG137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH137-Tier2_Vintage!AH137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI137-Tier2_Vintage!AI137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ137-Tier2_Vintage!AJ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK137-Tier2_Vintage!AK137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL137-Tier2_Vintage!AL137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM137-Tier2_Vintage!AM137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN137-Tier2_Vintage!AN137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO137-Tier2_Vintage!AO137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP137-Tier2_Vintage!AP137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ137-Tier2_Vintage!AQ137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR137-Tier2_Vintage!AR137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS137-Tier2_Vintage!AS137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT137-Tier2_Vintage!AT137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU137-Tier2_Vintage!AU137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV137-Tier2_Vintage!AV137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW137-Tier2_Vintage!AW137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX137-Tier2_Vintage!AX137,0)","v":0},{"$f":"IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY137-Tier2_Vintage!AY137,0)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(D$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!D138-Tier2_Vintage!D138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(E$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!E138-Tier2_Vintage!E138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(F$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!F138-Tier2_Vintage!F138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(G$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!G138-Tier2_Vintage!G138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(H$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!H138-Tier2_Vintage!H138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(I$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!I138-Tier2_Vintage!I138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(J$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!J138-Tier2_Vintage!J138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(K$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!K138-Tier2_Vintage!K138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(L$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!L138-Tier2_Vintage!L138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(M$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!M138-Tier2_Vintage!M138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(N$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!N138-Tier2_Vintage!N138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(O$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!O138-Tier2_Vintage!O138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(P$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!P138-Tier2_Vintage!P138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(Q$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Q138-Tier2_Vintage!Q138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(R$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!R138-Tier2_Vintage!R138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(S$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!S138-Tier2_Vintage!S138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(T$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!T138-Tier2_Vintage!T138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(U$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!U138-Tier2_Vintage!U138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(V$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!V138-Tier2_Vintage!V138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(W$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!W138-Tier2_Vintage!W138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(X$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!X138-Tier2_Vintage!X138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(Y$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Y138-Tier2_Vintage!Y138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(Z$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!Z138-Tier2_Vintage!Z138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AA$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AA138-Tier2_Vintage!AA138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AB$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AB138-Tier2_Vintage!AB138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AC$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AC138-Tier2_Vintage!AC138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AD$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AD138-Tier2_Vintage!AD138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AE$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AE138-Tier2_Vintage!AE138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AF$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AF138-Tier2_Vintage!AF138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AG$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AG138-Tier2_Vintage!AG138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AH$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AH138-Tier2_Vintage!AH138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AI$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AI138-Tier2_Vintage!AI138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AJ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AJ138-Tier2_Vintage!AJ138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AK$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AK138-Tier2_Vintage!AK138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AL$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AL138-Tier2_Vintage!AL138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AM$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AM138-Tier2_Vintage!AM138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AN$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AN138-Tier2_Vintage!AN138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AO$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AO138-Tier2_Vintage!AO138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AP$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AP138-Tier2_Vintage!AP138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AQ$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AQ138-Tier2_Vintage!AQ138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AR$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AR138-Tier2_Vintage!AR138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AS$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AS138-Tier2_Vintage!AS138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AT$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AT138-Tier2_Vintage!AT138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AU$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AU138-Tier2_Vintage!AU138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AV$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AV138-Tier2_Vintage!AV138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AW$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AW138-Tier2_Vintage!AW138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AX$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AX138-Tier2_Vintage!AX138,0)","v":0},{"$f":"IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(IF(AY$2<$AB$2,\"Type \"&Init!$C$9,\"Type \"&Init!$C$9+1),Init!$Q$4:$GE$4,0),FALSE)=\"LGR\",Tier2!AY138-Tier2_Vintage!AY138,0)","v":0}]

{"sheet":"Tier2_Vintage","index":29,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2: Total Vintage (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC4,TOCA!$AD4)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC5,TOCA!$AD5)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC6,TOCA!$AD6)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC7,TOCA!$AD7)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC8,TOCA!$AD8)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC9,TOCA!$AD9)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC10,TOCA!$AD10)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC11,TOCA!$AD11)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC12,TOCA!$AD12)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC13,TOCA!$AD13)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC14,TOCA!$AD14)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC15,TOCA!$AD15)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC17,TOCA!$AD17)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC26,TOCA!$AD26)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC35,TOCA!$AD35)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC44,TOCA!$AD44)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC53,TOCA!$AD53)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC62,TOCA!$AD62)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC71,TOCA!$AD71)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC72,TOCA!$AD72)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC81,TOCA!$AD81)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC90,TOCA!$AD90)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC99,TOCA!$AD99)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC108,TOCA!$AD108)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC117,TOCA!$AD117)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC126,TOCA!$AD126)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC135,TOCA!$AD135)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC136,TOCA!$AD136)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC137,TOCA!$AD137)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(E$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(F$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(G$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(H$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(I$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(J$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(K$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(L$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(M$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(N$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(O$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(P$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Q$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(R$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(S$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(T$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(U$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(V$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(W$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(X$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Y$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(Z$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AA$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AB$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AC$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AD$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AE$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AF$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AG$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AH$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AI$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AJ$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AK$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AL$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AM$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AN$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AO$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AP$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AQ$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AR$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AS$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AT$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AU$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AV$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AW$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AX$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"IF(AY$2<$AB$2,TOCA!$AC138,TOCA!$AD138)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]

{"sheet":"PNGC T2 Allocation","index":30,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"PNGC T2 Allocation (MWh)",null," "]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!D4/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!E4/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!F4/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!G4/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!H4/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!I4/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!J4/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!K4/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!L4/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!M4/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!N4/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!O4/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!P4/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Q4/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!R4/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!S4/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!T4/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!U4/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!V4/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!W4/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!X4/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Y4/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!Z4/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AA4/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AB4/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AC4/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AD4/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AE4/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AF4/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AG4/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AH4/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AI4/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AJ4/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AK4/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AL4/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AM4/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AN4/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AO4/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AP4/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AQ4/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AR4/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AS4/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AT4/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AU4/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AV4/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AW4/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AX4/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E4=0,0,(AboveHWM!AY4/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!D5/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!E5/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!F5/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!G5/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!H5/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!I5/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!J5/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!K5/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!L5/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!M5/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!N5/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!O5/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!P5/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Q5/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!R5/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!S5/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!T5/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!U5/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!V5/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!W5/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!X5/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Y5/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!Z5/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AA5/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AB5/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AC5/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AD5/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AE5/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AF5/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AG5/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AH5/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AI5/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AJ5/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AK5/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AL5/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AM5/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AN5/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AO5/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AP5/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AQ5/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AR5/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AS5/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AT5/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AU5/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AV5/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AW5/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AX5/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E5=0,0,(AboveHWM!AY5/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!D6/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!E6/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!F6/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!G6/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!H6/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!I6/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!J6/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!K6/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!L6/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!M6/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!N6/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!O6/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!P6/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Q6/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!R6/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!S6/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!T6/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!U6/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!V6/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!W6/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!X6/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Y6/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!Z6/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AA6/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AB6/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AC6/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AD6/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AE6/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AF6/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AG6/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AH6/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AI6/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AJ6/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AK6/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AL6/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AM6/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AN6/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AO6/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AP6/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AQ6/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AR6/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AS6/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AT6/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AU6/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AV6/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AW6/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AX6/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E6=0,0,(AboveHWM!AY6/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!D7/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!E7/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!F7/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!G7/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!H7/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!I7/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!J7/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!K7/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!L7/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!M7/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!N7/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!O7/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!P7/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Q7/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!R7/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!S7/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!T7/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!U7/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!V7/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!W7/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!X7/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Y7/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!Z7/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AA7/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AB7/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AC7/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AD7/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AE7/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AF7/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AG7/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AH7/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AI7/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AJ7/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AK7/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AL7/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AM7/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AN7/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AO7/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AP7/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AQ7/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AR7/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AS7/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AT7/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AU7/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AV7/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AW7/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AX7/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E7=0,0,(AboveHWM!AY7/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!D8/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!E8/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!F8/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!G8/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!H8/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!I8/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!J8/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!K8/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!L8/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!M8/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!N8/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!O8/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!P8/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Q8/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!R8/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!S8/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!T8/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!U8/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!V8/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!W8/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!X8/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Y8/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!Z8/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AA8/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AB8/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AC8/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AD8/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AE8/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AF8/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AG8/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AH8/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AI8/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AJ8/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AK8/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AL8/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AM8/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AN8/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AO8/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AP8/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AQ8/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AR8/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AS8/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AT8/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AU8/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AV8/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AW8/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AX8/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E8=0,0,(AboveHWM!AY8/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!D9/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":1348.2164683438652},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!E9/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":1063.0168308095863},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!F9/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":1296.3619887921782},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!G9/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":1040.330496005723},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!H9/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":1296.3619887921782},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!I9/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":1114.8713103612733},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!J9/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":1348.2164683438652},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!K9/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":1063.0168308095863},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!L9/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":1296.3619887921782},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!M9/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":959.30787170621181},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!N9/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":1348.2164683438652},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!O9/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":1059.7759258376059},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!P9/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":1348.2164683438652},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Q9/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":985.23511148205546},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!R9/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":1348.2164683438652},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!S9/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":1063.0168308095863},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!T9/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":1296.3619887921782},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!U9/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":1037.0895910337426},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!V9/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":1348.2164683438652},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!W9/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":1063.0168308095863},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!X9/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":1400.0709478955525},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Y9/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":1011.162351257899},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!Z9/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":1244.5075092404913},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AA9/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":1088.9440705854297},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AB9/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":1667.9605825485141},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AC9/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":1204.6381985072603},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AD9/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":1544.4079468041796},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AE9/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":1239.3873773103542},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AF9/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":1544.4079468041796},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AG9/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":1328.1908342515944},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AH9/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":1606.1842646763469},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AI9/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":1266.4145163794274},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AJ9/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":1482.6316289320125},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AK9/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":1111.9737216990093},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AL9/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":1606.1842646763469},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AM9/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":1262.5534965124168},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AN9/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":1606.1842646763469},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AO9/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":1173.7500395711768},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AP9/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":1606.1842646763469},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AQ9/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":1266.4145163794274},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AR9/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":1544.4079468041796},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AS9/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":1235.5263574433438},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AT9/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":1606.1842646763469},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AU9/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":1266.4145163794274},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AV9/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":1606.1842646763469},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AW9/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":1266.4145163794274},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AX9/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":1544.4079468041796},{"$f":"IF(TOCA!$E9=0,0,(AboveHWM!AY9/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":1235.5263574433438}]
[null,10044,"Canby, City of",{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!D10/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!E10/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!F10/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!G10/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!H10/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!I10/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!J10/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!K10/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!L10/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!M10/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!N10/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!O10/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!P10/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Q10/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!R10/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!S10/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!T10/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!U10/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!V10/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!W10/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!X10/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Y10/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!Z10/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AA10/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AB10/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AC10/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AD10/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AE10/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AF10/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AG10/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AH10/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AI10/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AJ10/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AK10/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AL10/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AM10/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AN10/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AO10/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AP10/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AQ10/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AR10/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AS10/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AT10/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AU10/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AV10/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AW10/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AX10/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E10=0,0,(AboveHWM!AY10/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!D11/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":5650.3642685107898},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!E11/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":4455.0949040181231},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!F11/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":5433.0425658757595},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!G11/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":4360.0166591152974},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!H11/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":5433.0425658757595},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!I11/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":4672.4166066531534},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!J11/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":5650.3642685107898},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!K11/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":4455.0949040181231},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!L11/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":5433.0425658757595},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!M11/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":4020.451498748062},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!N11/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":5650.3642685107898},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!O11/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":4441.5122976034345},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!P11/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":5650.3642685107898},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Q11/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":4129.1123500655776},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!R11/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":5650.3642685107898},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!S11/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":4455.0949040181231},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!T11/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":5433.0425658757595},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!U11/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":4346.4340527006079},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!V11/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":5650.3642685107898},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!W11/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":4455.0949040181231},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!X11/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":5867.685971145821},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Y11/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":4237.7732013830928},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!Z11/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":5215.7208632407292},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AA11/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":4563.7557553356382},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AB11/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":7708.8715440358264},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AC11/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":5567.5183373592072},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AD11/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":7137.8440222553945},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AE11/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":5728.1198278599541},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AF11/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":7137.8440222553945},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AG11/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":6138.5458591396382},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AH11/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":7423.3577831456096},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AI11/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":5853.0320982494222},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AJ11/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":6852.3302613651795},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AK11/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":5139.2476960238837},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AL11/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":7423.3577831456096},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AM11/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":5835.1874881937838},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AN11/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":7423.3577831456096},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AO11/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":5424.7614569140987},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AP11/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":7423.3577831456096},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AQ11/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":5853.0320982494222},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AR11/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":7137.8440222553945},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AS11/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":5710.2752178043147},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AT11/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":7423.3577831456096},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AU11/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":5853.0320982494222},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AV11/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":7423.3577831456096},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AW11/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":5853.0320982494222},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AX11/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":7137.8440222553945},{"$f":"IF(TOCA!$E11=0,0,(AboveHWM!AY11/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":5710.2752178043147}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!D12/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!E12/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!F12/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!G12/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!H12/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!I12/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!J12/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!K12/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!L12/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!M12/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!N12/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!O12/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!P12/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Q12/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!R12/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!S12/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!T12/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!U12/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!V12/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!W12/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!X12/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Y12/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!Z12/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AA12/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AB12/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AC12/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AD12/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AE12/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AF12/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AG12/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AH12/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AI12/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AJ12/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AK12/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AL12/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AM12/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AN12/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AO12/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AP12/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AQ12/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AR12/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AS12/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AT12/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AU12/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AV12/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AW12/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AX12/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E12=0,0,(AboveHWM!AY12/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!D13/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!E13/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!F13/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!G13/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!H13/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!I13/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!J13/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!K13/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!L13/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!M13/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!N13/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!O13/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!P13/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Q13/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!R13/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!S13/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!T13/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!U13/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!V13/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!W13/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!X13/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Y13/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!Z13/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AA13/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AB13/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AC13/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AD13/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AE13/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AF13/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AG13/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AH13/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AI13/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AJ13/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AK13/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AL13/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AM13/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AN13/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AO13/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AP13/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AQ13/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AR13/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AS13/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AT13/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AU13/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AV13/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AW13/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AX13/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E13=0,0,(AboveHWM!AY13/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!D14/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!E14/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!F14/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!G14/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!H14/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!I14/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!J14/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!K14/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!L14/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!M14/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!N14/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!O14/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!P14/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Q14/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!R14/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!S14/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!T14/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!U14/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!V14/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!W14/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!X14/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Y14/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!Z14/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AA14/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AB14/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AC14/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AD14/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AE14/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AF14/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AG14/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AH14/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AI14/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AJ14/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AK14/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AL14/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AM14/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AN14/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AO14/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AP14/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AQ14/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AR14/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AS14/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AT14/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AU14/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AV14/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AW14/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AX14/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E14=0,0,(AboveHWM!AY14/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!D15/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!E15/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!F15/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!G15/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!H15/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!I15/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!J15/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!K15/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!L15/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!M15/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!N15/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!O15/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!P15/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Q15/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!R15/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!S15/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!T15/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!U15/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!V15/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!W15/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!X15/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Y15/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!Z15/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AA15/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AB15/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AC15/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AD15/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AE15/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AF15/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AG15/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AH15/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AI15/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AJ15/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AK15/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AL15/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AM15/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AN15/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AO15/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AP15/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AQ15/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AR15/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AS15/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AT15/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AU15/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AV15/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AW15/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AX15/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E15=0,0,(AboveHWM!AY15/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!D17/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!E17/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!F17/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!G17/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!H17/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!I17/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!J17/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!K17/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!L17/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!M17/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!N17/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!O17/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!P17/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Q17/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!R17/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!S17/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!T17/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!U17/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!V17/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!W17/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!X17/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Y17/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!Z17/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AA17/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AB17/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AC17/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AD17/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AE17/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AF17/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AG17/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AH17/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AI17/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AJ17/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AK17/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AL17/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AM17/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AN17/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AO17/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AP17/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AQ17/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AR17/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AS17/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AT17/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AU17/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AV17/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AW17/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AX17/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E17=0,0,(AboveHWM!AY17/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!D26/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!E26/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!F26/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!G26/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!H26/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!I26/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!J26/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!K26/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!L26/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!M26/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!N26/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!O26/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!P26/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Q26/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!R26/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!S26/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!T26/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!U26/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!V26/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!W26/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!X26/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Y26/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!Z26/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AA26/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AB26/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AC26/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AD26/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AE26/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AF26/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AG26/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AH26/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AI26/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AJ26/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AK26/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AL26/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AM26/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AN26/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AO26/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AP26/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AQ26/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AR26/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AS26/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AT26/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AU26/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AV26/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AW26/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AX26/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E26=0,0,(AboveHWM!AY26/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!D35/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!E35/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!F35/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!G35/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!H35/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!I35/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!J35/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!K35/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!L35/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!M35/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!N35/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!O35/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!P35/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Q35/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!R35/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!S35/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!T35/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!U35/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!V35/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!W35/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!X35/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Y35/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!Z35/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AA35/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AB35/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AC35/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AD35/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AE35/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AF35/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AG35/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AH35/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AI35/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AJ35/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AK35/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AL35/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AM35/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AN35/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AO35/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AP35/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AQ35/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AR35/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AS35/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AT35/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AU35/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AV35/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AW35/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AX35/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E35=0,0,(AboveHWM!AY35/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!D44/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":83.288785024442589},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!E44/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":65.670003576964348},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!F44/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":80.085370215810187},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!G44/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":64.268509598187663},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!H44/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":80.085370215810187},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!I44/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":68.87341838559675},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!J44/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":83.288785024442589},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!K44/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":65.670003576964348},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!L44/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":80.085370215810187},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!M44/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":59.263173959699543},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!N44/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":83.288785024442589},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!O44/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":65.469790151424817},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!P44/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":83.288785024442589},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Q44/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":60.864881364015737},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!R44/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":83.288785024442589},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!S44/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":65.670003576964348},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!T44/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":80.085370215810187},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!U44/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":64.068296172648132},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!V44/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":83.288785024442589},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!W44/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":65.670003576964348},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!X44/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":86.492199833074991},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Y44/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":62.466588768331938},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!Z44/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":76.88195540717777},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AA44/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":67.271710981280549},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AB44/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":146.32675391504952},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AC44/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":105.68043338309133},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AD44/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":135.48773510652734},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AE44/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":108.72890742298819},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AF44/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":135.48773510652734},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AG44/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":116.51945219161351},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AH44/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":140.90724451078844},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AI44/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":111.09994278735242},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AJ44/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":130.06822570226626},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AK44/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":97.551169276699667},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AL44/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":140.90724451078844},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AM44/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":110.76122344958608},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AN44/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":140.90724451078844},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AO44/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":102.97067868096077},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AP44/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":140.90724451078844},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AQ44/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":111.09994278735242},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AR44/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":135.48773510652734},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AS44/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":108.39018808522185},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AT44/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":140.90724451078844},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AU44/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":111.09994278735242},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AV44/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":140.90724451078844},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AW44/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":111.09994278735242},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AX44/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":135.48773510652734},{"$f":"IF(TOCA!$E44=0,0,(AboveHWM!AY44/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":108.39018808522185}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!D53/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!E53/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!F53/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!G53/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!H53/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!I53/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!J53/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!K53/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!L53/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!M53/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!N53/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!O53/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!P53/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Q53/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!R53/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!S53/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!T53/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!U53/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!V53/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!W53/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!X53/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Y53/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!Z53/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AA53/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AB53/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AC53/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AD53/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AE53/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AF53/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AG53/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AH53/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AI53/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AJ53/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AK53/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AL53/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AM53/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AN53/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AO53/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AP53/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AQ53/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AR53/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AS53/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AT53/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AU53/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AV53/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AW53/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AX53/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E53=0,0,(AboveHWM!AY53/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!D62/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!E62/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!F62/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!G62/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!H62/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!I62/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!J62/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!K62/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!L62/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!M62/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!N62/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!O62/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!P62/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Q62/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!R62/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!S62/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!T62/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!U62/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!V62/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!W62/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!X62/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Y62/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!Z62/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AA62/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AB62/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AC62/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AD62/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AE62/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AF62/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AG62/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AH62/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AI62/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AJ62/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AK62/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AL62/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AM62/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AN62/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AO62/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AP62/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AQ62/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AR62/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AS62/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AT62/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AU62/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AV62/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AW62/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AX62/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E62=0,0,(AboveHWM!AY62/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!D71/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!E71/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!F71/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!G71/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!H71/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!I71/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!J71/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!K71/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!L71/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!M71/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!N71/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!O71/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!P71/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Q71/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!R71/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!S71/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!T71/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!U71/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!V71/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!W71/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!X71/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Y71/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!Z71/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AA71/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AB71/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AC71/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AD71/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AE71/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AF71/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AG71/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AH71/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AI71/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AJ71/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AK71/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AL71/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AM71/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AN71/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AO71/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AP71/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AQ71/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AR71/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AS71/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AT71/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AU71/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AV71/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AW71/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AX71/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E71=0,0,(AboveHWM!AY71/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!D72/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!E72/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!F72/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!G72/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!H72/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!I72/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!J72/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!K72/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!L72/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!M72/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!N72/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!O72/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!P72/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Q72/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!R72/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!S72/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!T72/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!U72/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!V72/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!W72/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!X72/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Y72/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!Z72/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AA72/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AB72/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AC72/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AD72/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AE72/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AF72/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AG72/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AH72/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AI72/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AJ72/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AK72/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AL72/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AM72/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AN72/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AO72/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AP72/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AQ72/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AR72/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AS72/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AT72/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AU72/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AV72/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AW72/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AX72/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E72=0,0,(AboveHWM!AY72/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!D81/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!E81/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!F81/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!G81/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!H81/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!I81/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!J81/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!K81/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!L81/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!M81/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!N81/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!O81/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!P81/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Q81/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!R81/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!S81/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!T81/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!U81/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!V81/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!W81/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!X81/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Y81/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!Z81/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AA81/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AB81/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AC81/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AD81/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AE81/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AF81/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AG81/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AH81/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AI81/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AJ81/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AK81/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AL81/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AM81/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AN81/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AO81/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AP81/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AQ81/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AR81/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AS81/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AT81/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AU81/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AV81/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AW81/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AX81/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E81=0,0,(AboveHWM!AY81/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!D90/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":1196.5711505901991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!E90/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":943.45033027304157},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!F90/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":1150.5491832598066},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!G90/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":923.31571956599498},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!H90/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":1150.5491832598066},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!I90/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":989.47229760343384},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!J90/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":1196.5711505901991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!K90/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":943.45033027304157},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!L90/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":1150.5491832598066},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!M90/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":851.40639561225703},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!N90/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":1196.5711505901991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!O90/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":940.57395731489225},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!P90/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":1196.5711505901991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Q90/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":874.41737927745316},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!R90/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":1196.5711505901991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!S90/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":943.45033027304157},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!T90/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":1150.5491832598066},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!U90/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":920.43934660784555},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!V90/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":1196.5711505901991},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!W90/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":943.45033027304157},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!X90/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":1242.5931179205913},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Y90/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":897.42836294264919},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!Z90/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":1104.5272159294145},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AA90/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":966.46131393823771},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AB90/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":1718.1062678789522},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AC90/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":1240.8545268014655},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AD90/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":1590.8391369249559},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AE90/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":1276.6484073822774},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AF90/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":1590.8391369249559},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AG90/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":1368.1216577554619},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AH90/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":1654.4727024019539},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AI90/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":1304.4880922784639},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AJ90/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":1527.2055714479577},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AK90/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":1145.4041785859681},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AL90/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":1654.4727024019539},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AM90/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":1300.5109944361513},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AN90/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":1654.4727024019539},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AO90/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":1209.0377440629663},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AP90/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":1654.4727024019539},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AQ90/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":1304.4880922784639},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AR90/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":1590.8391369249559},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AS90/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":1272.6713095399648},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AT90/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":1654.4727024019539},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AU90/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":1304.4880922784639},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AV90/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":1654.4727024019539},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AW90/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":1304.4880922784639},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AX90/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":1590.8391369249559},{"$f":"IF(TOCA!$E90=0,0,(AboveHWM!AY90/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":1272.6713095399648}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!D99/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!E99/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!F99/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!G99/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!H99/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!I99/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!J99/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!K99/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!L99/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!M99/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!N99/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!O99/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!P99/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Q99/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!R99/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!S99/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!T99/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!U99/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!V99/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!W99/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!X99/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Y99/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!Z99/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AA99/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AB99/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AC99/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AD99/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AE99/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AF99/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AG99/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AH99/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AI99/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AJ99/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AK99/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AL99/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AM99/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AN99/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AO99/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AP99/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AQ99/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AR99/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AS99/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AT99/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AU99/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AV99/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AW99/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AX99/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E99=0,0,(AboveHWM!AY99/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!D108/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!E108/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!F108/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!G108/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!H108/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!I108/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!J108/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!K108/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!L108/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!M108/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!N108/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!O108/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!P108/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Q108/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!R108/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!S108/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!T108/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!U108/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!V108/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!W108/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!X108/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Y108/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!Z108/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AA108/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AB108/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AC108/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AD108/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AE108/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AF108/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AG108/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AH108/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AI108/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AJ108/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AK108/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AL108/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AM108/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AN108/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AO108/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AP108/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AQ108/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AR108/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AS108/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AT108/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AU108/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AV108/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AW108/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AX108/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E108=0,0,(AboveHWM!AY108/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!D117/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!E117/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!F117/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!G117/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!H117/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!I117/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!J117/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!K117/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!L117/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!M117/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!N117/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!O117/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!P117/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Q117/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!R117/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!S117/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!T117/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!U117/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!V117/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!W117/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!X117/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Y117/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!Z117/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AA117/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AB117/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AC117/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AD117/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AE117/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AF117/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AG117/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AH117/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AI117/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AJ117/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AK117/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AL117/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AM117/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AN117/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AO117/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AP117/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AQ117/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AR117/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AS117/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AT117/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AU117/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AV117/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AW117/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AX117/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E117=0,0,(AboveHWM!AY117/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!D126/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!E126/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!F126/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!G126/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!H126/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!I126/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!J126/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!K126/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!L126/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!M126/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!N126/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!O126/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!P126/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Q126/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!R126/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!S126/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!T126/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!U126/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!V126/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!W126/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!X126/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Y126/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!Z126/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AA126/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AB126/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AC126/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AD126/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AE126/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AF126/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AG126/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AH126/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AI126/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AJ126/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AK126/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AL126/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AM126/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AN126/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AO126/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AP126/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AQ126/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AR126/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AS126/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AT126/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AU126/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AV126/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AW126/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AX126/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E126=0,0,(AboveHWM!AY126/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!D135/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!E135/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!F135/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!G135/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!H135/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!I135/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!J135/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!K135/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!L135/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!M135/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!N135/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!O135/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!P135/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Q135/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!R135/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!S135/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!T135/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!U135/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!V135/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!W135/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!X135/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Y135/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!Z135/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AA135/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AB135/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AC135/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AD135/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AE135/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AF135/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AG135/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AH135/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AI135/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AJ135/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AK135/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AL135/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AM135/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AN135/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AO135/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AP135/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AQ135/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AR135/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AS135/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AT135/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AU135/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AV135/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AW135/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AX135/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E135=0,0,(AboveHWM!AY135/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!D136/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!E136/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!F136/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!G136/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!H136/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!I136/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!J136/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!K136/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!L136/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!M136/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!N136/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!O136/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!P136/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Q136/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!R136/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!S136/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!T136/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!U136/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!V136/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!W136/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!X136/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Y136/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!Z136/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AA136/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AB136/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AC136/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AD136/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AE136/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AF136/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AG136/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AH136/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AI136/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AJ136/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AK136/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AL136/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AM136/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AN136/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AO136/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AP136/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AQ136/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AR136/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AS136/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AT136/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AU136/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AV136/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AW136/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AX136/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E136=0,0,(AboveHWM!AY136/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!D137/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!E137/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!F137/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!G137/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!H137/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!I137/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!J137/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!K137/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!L137/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!M137/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!N137/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!O137/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!P137/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Q137/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!R137/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!S137/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!T137/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!U137/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!V137/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!W137/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!X137/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Y137/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!Z137/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AA137/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AB137/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AC137/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AD137/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AE137/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AF137/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AG137/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AH137/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AI137/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AJ137/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AK137/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AL137/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AM137/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AN137/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AO137/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AP137/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AQ137/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AR137/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AS137/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AT137/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AU137/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AV137/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AW137/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AX137/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E137=0,0,(AboveHWM!AY137/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!D138/AboveHWM!D$138)*IF(D$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(D$2,Init!$F:$H,MATCH(D$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!E138/AboveHWM!E$138)*IF(E$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(E$2,Init!$F:$H,MATCH(E$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!F138/AboveHWM!F$138)*IF(F$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(F$2,Init!$F:$H,MATCH(F$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!G138/AboveHWM!G$138)*IF(G$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(G$2,Init!$F:$H,MATCH(G$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!H138/AboveHWM!H$138)*IF(H$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(H$2,Init!$F:$H,MATCH(H$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!I138/AboveHWM!I$138)*IF(I$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(I$2,Init!$F:$H,MATCH(I$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!J138/AboveHWM!J$138)*IF(J$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(J$2,Init!$F:$H,MATCH(J$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!K138/AboveHWM!K$138)*IF(K$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(K$2,Init!$F:$H,MATCH(K$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!L138/AboveHWM!L$138)*IF(L$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(L$2,Init!$F:$H,MATCH(L$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!M138/AboveHWM!M$138)*IF(M$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(M$2,Init!$F:$H,MATCH(M$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!N138/AboveHWM!N$138)*IF(N$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(N$2,Init!$F:$H,MATCH(N$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!O138/AboveHWM!O$138)*IF(O$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(O$2,Init!$F:$H,MATCH(O$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!P138/AboveHWM!P$138)*IF(P$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(P$2,Init!$F:$H,MATCH(P$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Q138/AboveHWM!Q$138)*IF(Q$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Q$2,Init!$F:$H,MATCH(Q$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!R138/AboveHWM!R$138)*IF(R$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(R$2,Init!$F:$H,MATCH(R$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!S138/AboveHWM!S$138)*IF(S$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(S$2,Init!$F:$H,MATCH(S$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!T138/AboveHWM!T$138)*IF(T$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(T$2,Init!$F:$H,MATCH(T$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!U138/AboveHWM!U$138)*IF(U$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(U$2,Init!$F:$H,MATCH(U$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!V138/AboveHWM!V$138)*IF(V$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(V$2,Init!$F:$H,MATCH(V$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!W138/AboveHWM!W$138)*IF(W$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(W$2,Init!$F:$H,MATCH(W$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!X138/AboveHWM!X$138)*IF(X$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(X$2,Init!$F:$H,MATCH(X$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Y138/AboveHWM!Y$138)*IF(Y$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Y$2,Init!$F:$H,MATCH(Y$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!Z138/AboveHWM!Z$138)*IF(Z$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(Z$2,Init!$F:$H,MATCH(Z$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AA138/AboveHWM!AA$138)*IF(AA$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AA$2,Init!$F:$H,MATCH(AA$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AB138/AboveHWM!AB$138)*IF(AB$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AB$2,Init!$F:$H,MATCH(AB$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AC138/AboveHWM!AC$138)*IF(AC$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AC$2,Init!$F:$H,MATCH(AC$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AD138/AboveHWM!AD$138)*IF(AD$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AD$2,Init!$F:$H,MATCH(AD$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AE138/AboveHWM!AE$138)*IF(AE$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AE$2,Init!$F:$H,MATCH(AE$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AF138/AboveHWM!AF$138)*IF(AF$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AF$2,Init!$F:$H,MATCH(AF$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AG138/AboveHWM!AG$138)*IF(AG$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AG$2,Init!$F:$H,MATCH(AG$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AH138/AboveHWM!AH$138)*IF(AH$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AH$2,Init!$F:$H,MATCH(AH$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AI138/AboveHWM!AI$138)*IF(AI$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AI$2,Init!$F:$H,MATCH(AI$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AJ138/AboveHWM!AJ$138)*IF(AJ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AJ$2,Init!$F:$H,MATCH(AJ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AK138/AboveHWM!AK$138)*IF(AK$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AK$2,Init!$F:$H,MATCH(AK$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AL138/AboveHWM!AL$138)*IF(AL$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AL$2,Init!$F:$H,MATCH(AL$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AM138/AboveHWM!AM$138)*IF(AM$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AM$2,Init!$F:$H,MATCH(AM$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AN138/AboveHWM!AN$138)*IF(AN$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AN$2,Init!$F:$H,MATCH(AN$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AO138/AboveHWM!AO$138)*IF(AO$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AO$2,Init!$F:$H,MATCH(AO$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AP138/AboveHWM!AP$138)*IF(AP$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AP$2,Init!$F:$H,MATCH(AP$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AQ138/AboveHWM!AQ$138)*IF(AQ$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AQ$2,Init!$F:$H,MATCH(AQ$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AR138/AboveHWM!AR$138)*IF(AR$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AR$2,Init!$F:$H,MATCH(AR$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AS138/AboveHWM!AS$138)*IF(AS$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AS$2,Init!$F:$H,MATCH(AS$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AT138/AboveHWM!AT$138)*IF(AT$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AT$2,Init!$F:$H,MATCH(AT$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AU138/AboveHWM!AU$138)*IF(AU$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AU$2,Init!$F:$H,MATCH(AU$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AV138/AboveHWM!AV$138)*IF(AV$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AV$2,Init!$F:$H,MATCH(AV$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AW138/AboveHWM!AW$138)*IF(AW$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AW$2,Init!$F:$H,MATCH(AW$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AX138/AboveHWM!AX$138)*IF(AX$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AX$2,Init!$F:$H,MATCH(AX$3,Init!$F$4:$H$4,0),FALSE))","v":0},{"$f":"IF(TOCA!$E138=0,0,(AboveHWM!AY138/AboveHWM!AY$138)*IF(AY$2<$AB$2,TOCA!$AW$138,TOCA!$AX$138)*VLOOKUP(AY$2,Init!$F:$H,MATCH(AY$3,Init!$F$4:$H$4,0),FALSE))","v":0}]

{"sheet":"SystemShape","index":31,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Shape Load (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198.06965719360002},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":129.3095146988},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":253.32421665280003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":164.1921817656},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.18969334640002},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.39311080960002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":289.88967708399997},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.33551105040002},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":256.0796802104},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":146.6563920184},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":267.71372316880002},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.99432997279999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.25884353399999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.81656463179999},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":261.6529874048},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":168.9405666996},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276.25661505760002},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":163.67974422920003},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":238.00166488639999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":143.92647589399999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234.21931730840001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.00367499635999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":202.91921006240003},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.83744247040002},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":198.06965719360002},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":129.3095146988},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":253.32421665280003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":164.1921817656},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.18969334640002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":177.39311080960002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":289.88967708399997},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178.33551105040002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":247.30980622639999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":142.27145502640002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":267.71372316880002},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.99432997279999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.25884353399999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.81656463179999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":261.6529874048},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":168.9405666996},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276.25661505760002},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":163.67974422920003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":238.00166488639999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":143.92647589399999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":234.21931730840001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.00367499635999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":202.91921006240003},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ4,TOCA!$AK4)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":136.83744247040002}]
[null,10015,"Asotin County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":207.00321131960004},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.14177373805001},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":264.74992230080005},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.59775697410001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":285.51139343290004},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.39408874560002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":302.96459808650002},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186.37899415190003},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":267.62966578689998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":153.2710488749},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279.7884400643},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":179.75180619580001},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.78727075525001},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.942311747925},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.45434637280005},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.56030875435002},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":288.71664279860005},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.06220691995003},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":248.73627606040003},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.41800509025001},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.78333290865004},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.092758275835},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":212.07149402140004},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":143.00923433440002},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":207.00321131960004},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":135.14177373805001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":264.74992230080005},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.59775697410001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":285.51139343290004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":185.39408874560002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":302.96459808650002},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186.37899415190003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":258.46424336289999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.68833766290001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279.7884400643},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":179.75180619580001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":220.78727075525001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.942311747925},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":273.45434637280005},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":176.56030875435002},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":288.71664279860005},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":171.06220691995003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":248.73627606040003},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.41800509025001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":244.78333290865004},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.092758275835},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":212.07149402140004},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ5,TOCA!$AK5)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":143.00923433440002}]
[null,10024,"Benton County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":72606.312559248807},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47400.9354796279},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92860.953634822406},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60187.860361699801},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":100143.03323444621},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65026.919477676798},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":106264.73938654699},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65372.374745328205},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":93871.022774858196},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":53759.7731453222},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":98135.709104575391},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":63047.8906126324},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":77441.067157209502},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49786.222090248142},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":95914.027694838413},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":61928.473868859299},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":101267.2734614108},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60000.016345296106},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":87244.172152391198},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52759.0689173395},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":85857.678560454704},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49488.241471797126},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":74384.011154549211},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":50160.444858563205},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":72606.312559248807},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47400.9354796279},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92860.953634822406},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60187.860361699801},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":100143.03323444621},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65026.919477676798},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":106264.73938654699},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65372.374745328205},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":90656.253684986194},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52152.388600386206},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":98135.709104575391},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":63047.8906126324},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":77441.067157209502},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49786.222090248142},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":95914.027694838413},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":61928.473868859299},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":101267.2734614108},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":60000.016345296106},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":87244.172152391198},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":52759.0689173395},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":85857.678560454704},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49488.241471797126},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":74384.011154549211},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ6,TOCA!$AK6)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":50160.444858563205}]
[null,10025,"Benton REA",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21558.708061266803},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14074.574149490651},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27572.839318486403},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17871.3456810153},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29735.078697315701},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19308.188554524801},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31552.772932404499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19410.763234342703},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27872.7551927977},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15962.6789163017},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29139.051804131901},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18720.563263521399},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22994.27281109825},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14782.827961979025},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28479.376643262403},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18388.17923343855},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30068.894945373802},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17815.569892823351},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25905.070388273201},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15665.543728653251},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25493.384275540451},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14694.349743837054},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22086.553143686204},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14893.944463115202},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21558.708061266803},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14074.574149490651},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27572.839318486403},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17871.3456810153},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29735.078697315701},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19308.188554524801},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31552.772932404499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19410.763234342703},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26918.206396005698},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15485.404517905701},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29139.051804131901},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18720.563263521399},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22994.27281109825},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14782.827961979025},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28479.376643262403},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18388.17923343855},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30068.894945373802},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17815.569892823351},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25905.070388273201},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15665.543728653251},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25493.384275540451},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14694.349743837054},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22086.553143686204},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ7,TOCA!$AK7)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14893.944463115202}]
[null,10027,"Big Bend Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22113.354150289604},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14436.6741178418},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28282.212414860802},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18331.1261075316},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30500.080248400402},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19804.9349846656},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32364.538742074001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19910.148628044401},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28589.8442973044},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16373.354611992401},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29888.719227386802},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19202.191715880799},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23585.852021148999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15163.149347217299},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29212.072444332804},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18861.256361580599},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30842.484667693603},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18273.915362166201},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26571.536390590401},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16068.574955609},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26149.258729807403},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15072.39482858846},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22654.779230626402},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15277.124569414402},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22113.354150289604},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14436.6741178418},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":28282.212414860802},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18331.1261075316},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30500.080248400402},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19804.9349846656},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":32364.538742074001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19910.148628044401},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":27610.737593080401},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15883.801259880402},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29888.719227386802},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19202.191715880799},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23585.852021148999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15163.149347217299},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29212.072444332804},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18861.256361580599},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30842.484667693603},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18273.915362166201},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26571.536390590401},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16068.574955609},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26149.258729807403},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15072.39482858846},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22654.779230626402},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ8,TOCA!$AK8)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15277.124569414402}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6365.7954257840011},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4155.9011553970004},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8141.6313960320012},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5277.0013057140004},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8780.0914330659998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5701.2682778240005},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9316.8151372100001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5731.5562443260005},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8230.1897222259995},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4713.4154857460007},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8604.0982678220007},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5527.7559143320004},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6789.6849970849998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4365.0323736044993},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8409.3112189120002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5429.6104812989997},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8878.659767444},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5260.5319859230003},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7649.1772194160003},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4625.6782329850002},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7527.6156877210005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4338.9067711459002},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6521.6560553560012},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4397.8425453760001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6365.7954257840011},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4155.9011553970004},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8141.6313960320012},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5277.0013057140004},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8780.0914330659998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5701.2682778240005},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9316.8151372100001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5731.5562443260005},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7948.3332052659998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4572.4872272660004},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8604.0982678220007},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5527.7559143320004},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6789.6849970849998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4365.0323736044993},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8409.3112189120002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5429.6104812989997},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8878.659767444},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5260.5319859230003},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7649.1772194160003},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4625.6782329850002},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7527.6156877210005},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4338.9067711459002},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6521.6560553560012},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ9,TOCA!$AK9)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4397.8425453760001}]
[null,10044,"Canby, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7339.0423367108006},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4791.2841187301501},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9386.3804141984001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6083.7858277142996},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10122.452645346701},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6572.9176741087995},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10741.234388139499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6607.8362747837},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9488.478150888699},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5434.0351027126999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9919.5524256088993},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6372.8775382833992},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7827.7390826457495},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5032.3887665697739},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9694.9849830544008},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6259.7269514350492},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10236.0907896278},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6064.7985642038502},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8818.6364310291992},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5332.8839708507494},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8678.4897301139499},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5002.2689009927044},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7518.7320192322004},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5070.2151847311998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7339.0423367108006},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4791.2841187301501},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9386.3804141984001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6083.7858277142996},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10122.452645346701},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6572.9176741087995},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10741.234388139499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6607.8362747837},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9163.5294567367},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5271.5607556367004},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9919.5524256088993},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6372.8775382833992},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7827.7390826457495},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5032.3887665697739},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9694.9849830544008},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6259.7269514350492},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10236.0907896278},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6064.7985642038502},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8818.6364310291992},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5332.8839708507494},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8678.4897301139499},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5002.2689009927044},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7518.7320192322004},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ10,TOCA!$AK10)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5070.2151847311998}]
[null,10046,"Central Electric Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29577.976733571606},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19309.943135066551},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37829.205605596806},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24519.013163891101},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40795.740792105906},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26490.323548617602},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43289.569162591499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26631.053293854904},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38240.682245439901},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21900.3728910879},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39978.0076733553},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25684.1172056418},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31547.53356644775},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20281.648616105173},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39072.950816308803},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25228.095115613851},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41253.727847280599},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24442.49025905145},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35541.070784408403},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21492.71127973275},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34976.248336359153},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20160.258843109783},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30302.166212939403},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20434.097514062403},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":29577.976733571606},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19309.943135066551},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37829.205605596806},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24519.013163891101},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40795.740792105906},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26490.323548617602},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":43289.569162591499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":26631.053293854904},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":36931.066566135902},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21245.5650514359},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39978.0076733553},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25684.1172056418},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":31547.53356644775},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20281.648616105173},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39072.950816308803},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":25228.095115613851},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":41253.727847280599},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24442.49025905145},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35541.070784408403},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21492.71127973275},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":34976.248336359153},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20160.258843109783},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":30302.166212939403},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ11,TOCA!$AK11)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20434.097514062403}]
[null,10047,"Central Lincoln PUD",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":55040.392703496807},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35933.047848736904},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":70394.751843526406},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45626.383623157803},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":75915.0503786482},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49294.710861804801},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80555.709003917},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49556.588829750202},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":71160.451135580195},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40753.467863484206},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":74393.365768909396},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47794.4759364364},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":58705.456832454496},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37741.25304648465},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":72709.184146902408},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46945.883920062297},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":76767.298914678802},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45483.985420227102},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66136.859552543203},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39994.8677948845},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65085.805600191707},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37515.364006269432},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":56388.005952881205},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38024.938684835201},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":55095.270250270813},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":35968.874582835153},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":70464.938321078414},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45671.875013724304},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":75990.740822036707},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49343.859726268805},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":80636.026375789501},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":49605.998797373708},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":68791.963406426701},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":39574.381935326703},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":74467.53902983891},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":47842.129004663402},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":58763.988599670753},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37778.882635912276},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":72781.678209134407},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":46992.690906970049},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":76843.839085087806},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":45529.334833898858},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":66202.800735469209},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":40034.744331375754},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":65150.698838878961},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":37552.768374986204},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":56444.22712577221},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ12,TOCA!$AK12)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":38062.851120571206}]
[null,10055,"Albion, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141.40539959440002},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":92.316328792699991},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":180.8525979712},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":117.2196761574},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":195.03490994059999},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":126.6440507584},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":206.95732101099998},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":127.3168468066},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":182.81977169659999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":104.7005685286},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.12551886019997},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122.78976650119999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.82139087349998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":96.96182578094998},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186.7986533792},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.60963138089998},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":197.22443910039999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":116.8538380193},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.91355972559998},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102.75163356349999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":167.21327550110001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":96.381489623689987},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.86758037960001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.690648361599997},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":140.89491078720002},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":91.983056847599997},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":180.19970050560002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":116.7965004312},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194.3308127928},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":126.1868520192},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":206.21018266799999},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":126.8572192008},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":175.92140855279999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":101.2034061528},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":190.4355350376},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122.34648214559999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":150.27690931799998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":96.611783088599992},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":186.1242900096},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":120.17421754919999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":196.51243751519999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":116.43198300840001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":169.3001533728},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":102.380689038},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":166.60961746680002},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":96.033542007719987},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":144.34459272480001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ13,TOCA!$AK13)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":97.337974540800005}]
[null,10057,"Ashland, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7225.2033327052004},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4716.9644749728495},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9240.7842793696},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5989.4176407716996},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9965.4389813872986},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6470.9623552671992},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10574.622537650499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6505.3393186902995},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9341.298334685298},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5349.7454753412994},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9765.6860331690987},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6274.0251269845994},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7706.3196957692489},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4954.3292461757237},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9544.6019516336},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6162.6296669659496},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10077.314436128199},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5970.7248967731502},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8681.8468143547998},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5250.1633416642499},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8543.8739884650495},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4924.676582631394},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7402.1057722118003},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4991.5689226927998},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7223.671866283601},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4715.9646591375495},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9238.8255869728},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5988.1481135930999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9963.3266899439004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6469.5907590495999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10572.381122621498},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6503.9604358729002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9019.4778685739002},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5188.6912998738999},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9763.6160817012988},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6272.6952739177996},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7704.6862511027493},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4953.2791180986742},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9542.5788615248002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6161.3234254708495},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10075.1784313726},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5969.4593317404497},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8680.0065952963996},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5249.0505080877492},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8542.0630143621493},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4923.6327397834848},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7400.5368092474},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ14,TOCA!$AK14)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4990.5109012304001}]
[null,10059,"Bandon, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2747.7060047540003},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1793.8362445007499},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3514.2206085920002},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2277.7433462714998},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3789.8028980334998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2460.872213744},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4021.4721311974999},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2473.9455882185002},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3552.4455637434999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2034.4794588635},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3713.8379251444999},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2385.9780440169998},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2930.6719724787499},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1884.1047915738748},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3629.7608368720003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2343.61494912525},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3832.348532339},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2270.63459616925},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3301.6596939460001},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1996.6089085037499},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3249.1893696197503},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1872.8280429585247},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2814.981051961},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1898.266840456},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2745.9192939288005},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1792.6697926929},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3511.9354674624001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2276.2622312297999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3787.3385580162003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2459.2720181568002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4018.8571469969997},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2472.3368915982001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3428.5552775562001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1972.3663829562001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3711.4229817654},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2384.4265487724001},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2928.7662870344998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1882.8796421506497},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3627.4005650784002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2342.0910007142998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3829.8565267908002},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2269.1581036310999},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3299.5127717112},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1995.3106026645},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3247.0765664997002},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1871.6102263026298},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2813.1505951692002},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ15,TOCA!$AK15)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1897.0324820832002}]
[null,10062,"Bonners Ferry, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1922.5008479152002},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1255.1021452466},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2458.8118554496},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1593.6797848691999},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2651.6298586148},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1721.8104518272},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2813.722999738},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1730.9575634427999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2485.5568960627998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1423.4741555188},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2598.4790759115999},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1669.4088831895999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2050.5175380129999},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1318.2607793900997},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2539.6524499136003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1639.7684901821999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2681.3979698631997},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1588.7059710494},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2310.0883246447997},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1396.9770830329999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2273.3761571738},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1310.3707217430199},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1969.5715079768001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1328.1696091327999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1922.5008479152002},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1255.1021452466},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2458.8118554496},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1593.6797848691999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2651.6298586148},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1721.8104518272},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2813.722999738},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1730.9575634427999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2400.4348717747998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1380.9131433748},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2598.4790759115999},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1669.4088831895999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2050.5175380129999},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1318.2607793900997},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2539.6524499136003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1639.7684901821999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2681.3979698631997},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1588.7059710494},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2310.0883246447997},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1396.9770830329999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2273.3761571738},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1310.3707217430199},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1969.5715079768001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ17,TOCA!$AK17)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1328.1696091327999}]
[null,10074,"Forest Grove, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9641.8573459900017},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6294.6738630762502},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12331.60088152},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7992.7315286025005},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13298.634879072501},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8635.3411866400002},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14111.575453412499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8681.2164045475001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12465.7344329225},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7139.1046501225001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13032.069449357499},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8372.5332663949994},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10283.89537950625},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6611.4313517606242},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12737.038143320002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8223.8787462337496},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13447.929940464999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7967.7865183737504},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11585.71248851},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7006.21472538125},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11401.591122841251},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6571.8605966333744},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9877.929330035},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6661.1267903600001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9641.8573459900017},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6294.6738630762502},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12331.60088152},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7992.7315286025005},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13298.634879072501},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8635.3411866400002},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14111.575453412499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8681.2164045475001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12038.824652322499},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6925.6497598225005},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13032.069449357499},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8372.5332663949994},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10283.89537950625},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6611.4313517606242},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12737.038143320002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8223.8787462337496},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13447.929940464999},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7967.7865183737504},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11585.71248851},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7006.21472538125},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11401.591122841251},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6571.8605966333744},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9877.929330035},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ26,TOCA!$AK26)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6661.1267903600001}]
[null,10087,"Port Angeles, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16908.665516482004},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11038.800001574749},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21625.596304336003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14016.637991059501},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23321.457778005501},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15143.565239152},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24747.0897660175},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15224.0153731105},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21860.822700435499},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12519.6555273955},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22853.989164068498},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14682.686068360999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18034.590322048749},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11594.289077362873},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22336.600709576003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14421.99464048325},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23583.272505787001},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13972.892598535251},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20317.551920618},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12286.610045873749},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19994.663241101753},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11524.894909966324},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17322.658596113},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11681.438629448001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16897.690007127203},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11031.634654755098},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21611.559008825599},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14007.5397129462},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23306.3196893278},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15133.735466259199},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":24731.026291642997},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15214.133379585799},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21098.458494587798},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12137.4418371878},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22839.1545118826},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14673.155454715599},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18022.8839686055},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11586.763159477348},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22322.1018971296},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14412.633243101698},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23567.9644717052},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13963.822715800899},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20304.3636840328},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12278.6347385755},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19981.684593364302},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11517.414036222968},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17311.4143615348},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ35,TOCA!$AK35)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11673.8561423008}]
[null,10106,"Clearwater Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8629.0475525052007},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5633.46232399785},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11036.252309769601},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7153.1508878217001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11901.7061378373},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7728.2588880672001},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12629.252980900499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7769.3152346403003},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11156.2960681353},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6389.1915527912997},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11663.1415453191},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7493.0571048845995},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9203.6439733942498},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5916.946650138224},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11399.1012180336},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7360.0177041409497},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12035.3187954282},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7130.8261767481499},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10368.714284554801},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6270.2607867892493},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10203.93358279005},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5881.5325265488946},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8840.3218229118011},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5961.4219298928001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8629.0475525052007},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5633.46232399785},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11036.252309769601},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7153.1508878217001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11901.7061378373},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7728.2588880672001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12629.252980900499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7769.3152346403003},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10774.230179247299},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6198.1586083473003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11663.1415453191},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7493.0571048845995},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9203.6439733942498},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5916.946650138224},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11399.1012180336},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7360.0177041409497},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12035.3187954282},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7130.8261767481499},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10368.714284554801},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6270.2607867892493},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10203.93358279005},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5881.5325265488946},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8840.3218229118011},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ44,TOCA!$AK44)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5961.4219298928001}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6647.5852473584009},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4339.8672690922003},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8502.0307970432004},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5510.5943065764004},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9168.7530586516004},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5953.6419818624008},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9729.2355025460001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5985.2706827276006},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8594.5092672676001},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4922.0606620196004},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8984.9693378972006},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5772.4488786232005},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7090.2388157209998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4558.2559397816995},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8781.5597989312009},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5669.9589163974006},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9271.6846424743999},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5493.3959519398004},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7987.7775261616007},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4830.4396110610005},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7860.8349226546006},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4530.97385516134},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6810.345240805601},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4592.5184944576004},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6661.3684451528006},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4348.8656116098991},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8519.6590286144001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5522.0200511837993},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9187.7636816422},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5965.9863478207999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9749.4082378069979},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5997.6806280842002},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8317.3857253821989},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4784.7943727822003},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9003.5989011073998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5784.417556224399},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7104.9398177194989},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4567.7070924751488},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8799.7676099103992},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5681.7150898532991},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9290.9086852747987},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5504.7860372341001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8004.3394976871996},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4840.4551132494998},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7877.1336895806999},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4540.3684407925293},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6824.4659074851998},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ53,TOCA!$AK53)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4602.0406876192001}]
[null,10174,"Farmers Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":179.18157132720003},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":116.97845273009999},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":229.16701042560001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.5346798962},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":247.13809887779999},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":160.4767574592},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":262.24555839300001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":161.3292896358},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":231.65971070579997},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":132.6711175218},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":242.18432173259998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.59280881559999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.1130259805},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122.86498501484998},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":236.70154272960002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":152.83025492669998},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":249.91255640520001},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.07110882590001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":215.30562983279998},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.20152845050001},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.88397003930001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122.12961320546999},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":183.56866683480001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123.78851110080001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":179.18157132720003},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":116.97845273009999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":229.16701042560001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.5346798962},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":247.13809887779999},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":160.4767574592},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":262.24555839300001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":161.3292896358},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":223.72613913779998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":128.7043317378},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":242.18432173259998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155.59280881559999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":191.1130259805},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122.86498501484998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":236.70154272960002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":152.83025492669998},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":249.91255640520001},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148.07110882590001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":215.30562983279998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":130.20152845050001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":211.88397003930001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":122.12961320546999},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":183.56866683480001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ62,TOCA!$AK62)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":123.78851110080001}]
[null,10203,"Idaho County L & P",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2245.1297740656005},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1465.7300145498},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2871.4430537088001},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1861.1268438276002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3096.6192560244003},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2010.7600550016},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3285.9144325140001},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2021.4422103084},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2902.6763751683998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1662.3577631364001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3034.5488517948002},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1949.5645959287999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2394.6298810889998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1539.4877609552998},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2965.8500995008003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1914.9500318165999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3131.3829717096},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1855.3183379382001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2697.7611396144002},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1631.4140231490001},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2654.8880348514003},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1530.2736150360599},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2300.0997058104003},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1551.0594638784},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2245.1297740656005},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1465.7300145498},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2871.4430537088001},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1861.1268438276002},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3096.6192560244003},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2010.7600550016},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3285.9144325140001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2021.4422103084},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2803.2694015043999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1612.6542763044001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3034.5488517948002},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1949.5645959287999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2394.6298810889998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1539.4877609552998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2965.8500995008003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1914.9500318165999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3131.3829717096},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1855.3183379382001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2697.7611396144002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1631.4140231490001},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2654.8880348514003},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1530.2736150360599},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2300.0997058104003},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ71,TOCA!$AK71)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1551.0594638784}]
[null,10204,"Idaho Falls Power",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14740.6195523036},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9623.3940507350489},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18852.740767932799},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12219.410681888099},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20331.157191298898},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13201.842193769598},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21573.993223296497},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13271.976931277899},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19057.806200812895},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10914.372803420898},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19923.627869486296},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12800.057410127798},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15722.177155840247},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10107.657762952422},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19472.5794788848},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12572.792097253348},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20559.401773442598},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12181.274367242948},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17712.415140276396},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10711.208646075249},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17430.927569429648},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10047.161384941734},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15101.530026177399},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10183.632912510398},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14740.6195523036},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9623.3940507350489},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18852.740767932799},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12219.410681888099},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20331.157191298898},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13201.842193769598},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21573.993223296497},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13271.976931277899},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18405.139973428897},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10588.039689728899},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19923.627869486296},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12800.057410127798},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15722.177155840247},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10107.657762952422},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19472.5794788848},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12572.792097253348},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20559.401773442598},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12181.274367242948},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17712.415140276396},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10711.208646075249},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17430.927569429648},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10047.161384941734},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15101.530026177399},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ72,TOCA!$AK72)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10183.632912510398}]
[null,10242,"Lost River Elec Coop",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3442.2260269496001},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2247.2527258092996},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4402.4876105408002},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2853.4739217666001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4747.7270676153994},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3082.8910984255999},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5037.9538468489991},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3099.2689459093999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4450.3744424193992},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2548.7217819073999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4652.5609157917997},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2989.0664098107995},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3671.4391287364997},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2360.3378745160494},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4547.2322012127997},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2935.9954671530995},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4801.0266890036},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2844.5683384987001},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4136.1990369303994},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2501.2789354464999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4070.4661252849},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2346.2107744857099},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3526.5057563164},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2378.0795736544001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3442.2260269496001},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2247.2527258092996},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4402.4876105408002},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2853.4739217666001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4747.7270676153994},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3082.8910984255999},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5037.9538468489991},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3099.2689459093999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4297.9639777953998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2472.5165495954002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4652.5609157917997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2989.0664098107995},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3671.4391287364997},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2360.3378745160494},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4547.2322012127997},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2935.9954671530995},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4801.0266890036},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2844.5683384987001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4136.1990369303994},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2501.2789354464999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4070.4661252849},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2346.2107744857099},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3526.5057563164},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ81,TOCA!$AK81)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2378.0795736544001}]
[null,10278,"Northern Lights",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12983.006589114002},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8475.9387437557489},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16604.814793871999},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10762.416656581499},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17906.950711423498},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11627.706934704},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19001.595908347499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11689.479084508501},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16785.429038533497},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9612.9863144534993},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17548.013568274499},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11273.829373797},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13847.527160253749},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8902.4607731913729},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17150.746397352003},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11073.66227471025},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18107.980315599001},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10728.827564714251},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15600.457067586},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9434.0466447787494},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15352.53295733475},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8849.1777431570245},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13300.883530701001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8969.3769474960009},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12983.006589114002},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8475.9387437557489},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16604.814793871999},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10762.416656581499},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17906.950711423498},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11627.706934704},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19001.595908347499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11689.479084508501},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16210.5841413735},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9325.5638658735006},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17548.013568274499},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11273.829373797},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13847.527160253749},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8902.4607731913729},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17150.746397352003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11073.66227471025},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":18107.980315599001},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10728.827564714251},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15600.457067586},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9434.0466447787494},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":15352.53295733475},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8849.1777431570245},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13300.883530701001},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ90,TOCA!$AK90)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8969.3769474960009}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9312.0815765388015},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6079.3801865416499},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11909.829118742402},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7719.3600094773001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12843.788121593701},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8339.9908011168009},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13628.924083834499},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8384.2969712007016},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12039.374965355699},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6894.9293170197006},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12586.3398999579},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8086.1715726774},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9932.1602946532494},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6385.3037725025242},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12301.399406558401},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7942.6014109555499},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12987.9769164258},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7695.2681813323507},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11189.451984601201},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6766.5845619082502},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11011.628032683451},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6347.0864367167551},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9540.0793050342018},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6433.2995021232009},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9312.0815765388015},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6079.3801865416499},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11909.829118742402},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7719.3600094773001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12843.788121593701},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8339.9908011168009},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13628.924083834499},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8384.2969712007016},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11627.066572883699},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6688.7751207837009},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12586.3398999579},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8086.1715726774},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9932.1602946532494},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6385.3037725025242},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12301.399406558401},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7942.6014109555499},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12987.9769164258},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7695.2681813323507},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11189.451984601201},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6766.5845619082502},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11011.628032683451},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6347.0864367167551},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":9540.0793050342018},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ99,TOCA!$AK99)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6433.2995021232009}]
[null,10352,"Skamania County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5740.1913925604003},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3747.4763866769495},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7341.5055519391999},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4758.3994532559},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7917.2203784370995},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5140.9712229343995},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8401.1970978634999},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5168.2826134180996},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7421.3607322830985},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4250.2005155951001},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7758.5230932256991},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4984.5109365441995},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6122.4228508197493},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3936.0550541295743},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7582.8789094672002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4896.0108305506492},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8006.101824781399},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4743.5486700650499},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6897.4477340595995},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4171.0857169847495},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6787.8327666863497},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3912.4969677746644},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5880.7346843985997},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3965.6407779855999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5748.1039690720008},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3752.6421018259998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7351.6254626560012},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4764.9586770120004},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7928.1338842280002},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5148.0578033920001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8412.7777421800001},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5175.4068413080004},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7177.0835518280001},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4128.8056278280001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7769.2178424760004},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4991.3818440559999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6130.8623149300001},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3941.4807158609997},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7593.3315416960013},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4902.759744942},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8017.1378493520006},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4750.087422734},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6906.9555325279998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4176.8353571300004},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6797.1894662180002},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3917.8901558222001},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5888.8409930480011},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ108,TOCA!$AK108)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3971.1072222080002}]
[null,10379,"Steilacoom, Town of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1658.5781345928001},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1082.8005496298999},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2121.2638657344},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1374.8979344238001},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2287.6116332021998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1485.4387036608},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2427.4524764069997},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1493.3300912442},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2144.3373221741999},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1228.0582929581999},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2241.7574396273999},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1440.2308713443999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1769.0205738194998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1137.2887074451498},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2191.0065878303999},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1414.6595391932999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2313.2931503147997},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1370.6069304140999},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1992.9572402471999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1205.1987633494998},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1961.2849534407001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1130.48180428653},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1699.1868904452001},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1145.8372437792},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1666.2354667008003},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1087.7996288064001},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2131.0573277184003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1381.2455703168},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2298.1730904192},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1492.2966847488001},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2438.6595515520003},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1500.2245053312001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2080.4618750591999},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1196.8402814592002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2252.1071969663999},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1446.8801366784},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1777.187797152},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1142.5393478303999},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2201.1220383744003},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1421.1907466688001},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2323.9731740928},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1376.9347555776001},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2002.1583355392002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1210.762931232},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1970.3398239552002},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1135.7010185260799},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1707.0317052672003},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ117,TOCA!$AK117)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1151.1273510912001}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1808.6618439096003},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1180.7825014892999},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2313.2157206208003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1499.3115979265999},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2494.6161946553998},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1619.8551329856},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2647.1111492489999},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1628.4606073494001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2338.3770798593996},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1339.1845281474},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2444.6126834717998},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1570.5564718907999},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1929.0981511364998},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1240.2012589960498},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2389.2694184928},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1542.6712057130999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2522.6216163636},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1494.6323036187},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2173.2987079703998},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1314.2564538464999},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2138.7604155249001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1232.7784033817099},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1852.9452609564},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1249.5233470943999},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1808.6618439096003},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1180.7825014892999},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2313.2157206208003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1499.3115979265999},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2494.6161946553998},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1619.8551329856},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2647.1111492489999},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1628.4606073494001},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2258.2954728353998},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1299.1437246354001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2444.6126834717998},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1570.5564718907999},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1929.0981511364998},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1240.2012589960498},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2389.2694184928},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1542.6712057130999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2522.6216163636},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1494.6323036187},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2173.2987079703998},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1314.2564538464999},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2138.7604155249001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1232.7784033817099},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1852.9452609564},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ126,TOCA!$AK126)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1249.5233470943999}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6053.8867645848004},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3952.2719969408995},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7742.7110445504004},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5018.4409370058002},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8349.8880757602001},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5421.9198481727999},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8860.3136096369999},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5450.7237771822001},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7826.9302258121988},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4482.4694663561995},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8182.5181522133989},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5256.9091730603996},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6457.006766674499},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4151.1562885786489},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7997.2752000864002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5163.5726301302993},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8443.6267988868003},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5002.7785742630995},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7274.3859378551997},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4399.0311279045},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7158.7806287637004},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4126.3107777882296},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6202.1105982731997},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4182.3588408671994},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6102.3832012688017},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3983.9328317254003},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7804.7363037824016},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5058.6426309948001},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8416.7773048012004},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5465.3537283968008},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8931.2917522219996},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5494.3883997332005},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7619.4366588412004},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4383.2808592412002},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8248.0666153603997},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5299.0211868424003},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6508.7325144470005},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4184.4103443518998},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8061.3397201984017},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5204.9369441418003},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":8511.2669494808015},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":5042.8548002986008},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7332.6595413712002},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4434.2708578270003},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":7216.1281420222012},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4159.36580130538},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":6251.794425479201},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ135,TOCA!$AK135)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":4215.8628538432004}]
[null,11680,"Weiser, City of",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2286.9898562560002},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1493.0583140479998},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2924.9806458880003},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1895.827253376},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3154.355222144},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2048.250351616},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3347.17977664},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2059.1316739839999},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2956.7963075839998},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1693.352155264},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3091.127525248},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1985.9139130879998},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2439.2773686399996},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1568.1912617279997},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3021.1478958080002},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1950.6539660159999},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3189.7671016959998},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1889.9104488320002},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2748.0604605439999},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1661.83147424},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2704.3879936640001},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1558.8053195455998},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2342.984693504},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1579.9787171840001},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2286.9898562560002},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1493.0583140479998},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2924.9806458880003},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1895.827253376},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3154.355222144},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2048.250351616},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3347.17977664},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2059.1316739839999},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2855.5359069439996},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1642.7219549440001},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3091.127525248},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1985.9139130879998},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2439.2773686399996},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1568.1912617279997},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3021.1478958080002},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1950.6539660159999},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":3189.7671016959998},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1889.9104488320002},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2748.0604605439999},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1661.83147424},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2704.3879936640001},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1558.8053195455998},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":2342.984693504},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ136,TOCA!$AK136)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":1579.9787171840001}]
[null,12026,"Jefferson County PUD #1",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16323.900587834401},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10657.0369884627},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20877.702257491201},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13531.890196697401},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22514.914495200599},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14619.8440833984},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23891.242794111},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14697.5119506666},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21104.793644556597},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":12086.678988588599},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22063.612695280201},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14174.903839021199},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17410.886700223498},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11193.315173275949},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21564.117469699202},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13923.228096270899},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22767.674689940399},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13489.6576835493},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19614.8949434856},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11861.693091913499},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19303.172962811102},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11126.32091587269},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16723.576237539601},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11277.450767721601},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16323.900587834401},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":10657.0369884627},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20877.702257491201},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13531.890196697401},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22514.914495200599},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14619.8440833984},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":23891.242794111},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14697.5119506666},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":20382.0249322206},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11725.2946324206},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22063.612695280201},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":14174.903839021199},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":17410.886700223498},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11193.315173275949},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":21564.117469699202},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13923.228096270899},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":22767.674689940399},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":13489.6576835493},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19614.8949434856},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11861.693091913499},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":19303.172962811102},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11126.32091587269},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":16723.576237539601},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ137,TOCA!$AK137)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":11277.450767721601}]
[null,10298,"PNGC Aggregate",{"$f":"+IF(D$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(D$2,RT1SC!$L$44:$N$67,MATCH(D$3,RT1SC!$L$3:$N$3,0),FALSE)","v":216138.91901325123},{"$f":"+IF(E$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(E$2,RT1SC!$L$44:$N$67,MATCH(E$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141106.00846755959},{"$f":"+IF(F$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(F$2,RT1SC!$L$44:$N$67,MATCH(F$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276434.17534517759},{"$f":"+IF(G$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(G$2,RT1SC!$L$44:$N$67,MATCH(G$3,RT1SC!$L$3:$N$3,0),FALSE)","v":179170.9097701752},{"$f":"+IF(H$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(H$2,RT1SC!$L$44:$N$67,MATCH(H$3,RT1SC!$L$3:$N$3,0),FALSE)","v":298111.91598992876},{"$f":"+IF(I$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(I$2,RT1SC!$L$44:$N$67,MATCH(I$3,RT1SC!$L$3:$N$3,0),FALSE)","v":193576.11738232319},{"$f":"+IF(J$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(J$2,RT1SC!$L$44:$N$67,MATCH(J$3,RT1SC!$L$3:$N$3,0),FALSE)","v":316335.38587282796},{"$f":"+IF(K$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(K$2,RT1SC!$L$44:$N$67,MATCH(K$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194604.48978529681},{"$f":"+IF(L$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(L$2,RT1SC!$L$44:$N$67,MATCH(L$3,RT1SC!$L$3:$N$3,0),FALSE)","v":279441.01103701675},{"$f":"+IF(M$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(M$2,RT1SC!$L$44:$N$67,MATCH(M$3,RT1SC!$L$3:$N$3,0),FALSE)","v":160035.3859665528},{"$f":"+IF(N$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(N$2,RT1SC!$L$44:$N$67,MATCH(N$3,RT1SC!$L$3:$N$3,0),FALSE)","v":292136.39055354957},{"$f":"+IF(O$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(O$2,RT1SC!$L$44:$N$67,MATCH(O$3,RT1SC!$L$3:$N$3,0),FALSE)","v":187684.82302361759},{"$f":"+IF(P$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(P$2,RT1SC!$L$44:$N$67,MATCH(P$3,RT1SC!$L$3:$N$3,0),FALSE)","v":230531.31267247797},{"$f":"+IF(Q$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Q$2,RT1SC!$L$44:$N$67,MATCH(Q$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148206.67577022058},{"$f":"+IF(R$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(R$2,RT1SC!$L$44:$N$67,MATCH(R$3,RT1SC!$L$3:$N$3,0),FALSE)","v":285522.7532351616},{"$f":"+IF(S$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(S$2,RT1SC!$L$44:$N$67,MATCH(S$3,RT1SC!$L$3:$N$3,0),FALSE)","v":184352.47468645318},{"$f":"+IF(T$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(T$2,RT1SC!$L$44:$N$67,MATCH(T$3,RT1SC!$L$3:$N$3,0),FALSE)","v":301458.62316733919},{"$f":"+IF(U$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(U$2,RT1SC!$L$44:$N$67,MATCH(U$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178611.7241950164},{"$f":"+IF(V$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(V$2,RT1SC!$L$44:$N$67,MATCH(V$3,RT1SC!$L$3:$N$3,0),FALSE)","v":259713.7961501088},{"$f":"+IF(W$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(W$2,RT1SC!$L$44:$N$67,MATCH(W$3,RT1SC!$L$3:$N$3,0),FALSE)","v":157056.42831859799},{"$f":"+IF(X$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(X$2,RT1SC!$L$44:$N$67,MATCH(X$3,RT1SC!$L$3:$N$3,0),FALSE)","v":255586.39709048282},{"$f":"+IF(Y$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Y$2,RT1SC!$L$44:$N$67,MATCH(Y$3,RT1SC!$L$3:$N$3,0),FALSE)","v":147319.62881123411},{"$f":"+IF(Z$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(Z$2,RT1SC!$L$44:$N$67,MATCH(Z$3,RT1SC!$L$3:$N$3,0),FALSE)","v":221430.88109170081},{"$f":"+IF(AA$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AA$2,RT1SC!$L$44:$N$67,MATCH(AA$3,RT1SC!$L$3:$N$3,0),FALSE)","v":149320.68503143679},{"$f":"+IF(AB$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AB$2,RT1SC!$L$44:$N$67,MATCH(AB$3,RT1SC!$L$3:$N$3,0),FALSE)","v":216168.52736406881},{"$f":"+IF(AC$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AC$2,RT1SC!$L$44:$N$67,MATCH(AC$3,RT1SC!$L$3:$N$3,0),FALSE)","v":141125.33824037539},{"$f":"+IF(AD$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AD$2,RT1SC!$L$44:$N$67,MATCH(AD$3,RT1SC!$L$3:$N$3,0),FALSE)","v":276472.04339818243},{"$f":"+IF(AE$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AE$2,RT1SC!$L$44:$N$67,MATCH(AE$3,RT1SC!$L$3:$N$3,0),FALSE)","v":179195.45396229479},{"$f":"+IF(AF$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AF$2,RT1SC!$L$44:$N$67,MATCH(AF$3,RT1SC!$L$3:$N$3,0),FALSE)","v":298152.75362450117},{"$f":"+IF(AG$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AG$2,RT1SC!$L$44:$N$67,MATCH(AG$3,RT1SC!$L$3:$N$3,0),FALSE)","v":193602.63490919679},{"$f":"+IF(AH$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AH$2,RT1SC!$L$44:$N$67,MATCH(AH$3,RT1SC!$L$3:$N$3,0),FALSE)","v":316378.719896722},{"$f":"+IF(AI$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AI$2,RT1SC!$L$44:$N$67,MATCH(AI$3,RT1SC!$L$3:$N$3,0),FALSE)","v":194631.14818643319},{"$f":"+IF(AJ$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AJ$2,RT1SC!$L$44:$N$67,MATCH(AJ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":269908.05846854119},{"$f":"+IF(AK$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AK$2,RT1SC!$L$44:$N$67,MATCH(AK$3,RT1SC!$L$3:$N$3,0),FALSE)","v":155271.69256894122},{"$f":"+IF(AL$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AL$2,RT1SC!$L$44:$N$67,MATCH(AL$3,RT1SC!$L$3:$N$3,0),FALSE)","v":292176.40961526037},{"$f":"+IF(AM$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AM$2,RT1SC!$L$44:$N$67,MATCH(AM$3,RT1SC!$L$3:$N$3,0),FALSE)","v":187710.53351624237},{"$f":"+IF(AN$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AN$2,RT1SC!$L$44:$N$67,MATCH(AN$3,RT1SC!$L$3:$N$3,0),FALSE)","v":230562.89260269699},{"$f":"+IF(AO$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AO$2,RT1SC!$L$44:$N$67,MATCH(AO$3,RT1SC!$L$3:$N$3,0),FALSE)","v":148226.97824637688},{"$f":"+IF(AP$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AP$2,RT1SC!$L$44:$N$67,MATCH(AP$3,RT1SC!$L$3:$N$3,0),FALSE)","v":285561.86631059839},{"$f":"+IF(AQ$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AQ$2,RT1SC!$L$44:$N$67,MATCH(AQ$3,RT1SC!$L$3:$N$3,0),FALSE)","v":184377.72868869177},{"$f":"+IF(AR$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AR$2,RT1SC!$L$44:$N$67,MATCH(AR$3,RT1SC!$L$3:$N$3,0),FALSE)","v":301499.91925928078},{"$f":"+IF(AS$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AS$2,RT1SC!$L$44:$N$67,MATCH(AS$3,RT1SC!$L$3:$N$3,0),FALSE)","v":178636.19178564861},{"$f":"+IF(AT$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AT$2,RT1SC!$L$44:$N$67,MATCH(AT$3,RT1SC!$L$3:$N$3,0),FALSE)","v":259749.37371857118},{"$f":"+IF(AU$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AU$2,RT1SC!$L$44:$N$67,MATCH(AU$3,RT1SC!$L$3:$N$3,0),FALSE)","v":157077.94310107699},{"$f":"+IF(AV$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AV$2,RT1SC!$L$44:$N$67,MATCH(AV$3,RT1SC!$L$3:$N$3,0),FALSE)","v":255621.40925647219},{"$f":"+IF(AW$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AW$2,RT1SC!$L$44:$N$67,MATCH(AW$3,RT1SC!$L$3:$N$3,0),FALSE)","v":147339.80977296038},{"$f":"+IF(AX$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AX$2,RT1SC!$L$44:$N$67,MATCH(AX$3,RT1SC!$L$3:$N$3,0),FALSE)","v":221461.21437567921},{"$f":"+IF(AY$2<$AB$2,TOCA!$AJ138,TOCA!$AK138)*VLOOKUP(AY$2,RT1SC!$L$44:$N$67,MATCH(AY$3,RT1SC!$L$3:$N$3,0),FALSE)","v":149341.14011304319}]

{"sheet":"Tier1 Before Block Adj","index":32,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D4-IF(TOCA!$E4=0,AboveHWM!D4,AboveHWM_PNGC!D4)-Existing!D4-NLSL!D4),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":285.94200000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E4-IF(TOCA!$E4=0,AboveHWM!E4,AboveHWM_PNGC!E4)-Existing!E4-NLSL!E4),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":209.47499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F4-IF(TOCA!$E4=0,AboveHWM!F4,AboveHWM_PNGC!F4)-Existing!F4-NLSL!F4),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":322.12799999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G4-IF(TOCA!$E4=0,AboveHWM!G4,AboveHWM_PNGC!G4)-Existing!G4-NLSL!G4),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":236.74799999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H4-IF(TOCA!$E4=0,AboveHWM!H4,AboveHWM_PNGC!H4)-Existing!H4-NLSL!H4),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":394.01299999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I4-IF(TOCA!$E4=0,AboveHWM!I4,AboveHWM_PNGC!I4)-Existing!I4-NLSL!I4),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":310.82600000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J4-IF(TOCA!$E4=0,AboveHWM!J4,AboveHWM_PNGC!J4)-Existing!J4-NLSL!J4),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":427.94799999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K4-IF(TOCA!$E4=0,AboveHWM!K4,AboveHWM_PNGC!K4)-Existing!K4-NLSL!K4),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":309.23500000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L4-IF(TOCA!$E4=0,AboveHWM!L4,AboveHWM_PNGC!L4)-Existing!L4-NLSL!L4),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":350.81599999999997},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M4-IF(TOCA!$E4=0,AboveHWM!M4,AboveHWM_PNGC!M4)-Existing!M4-NLSL!M4),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":243.839},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N4-IF(TOCA!$E4=0,AboveHWM!N4,AboveHWM_PNGC!N4)-Existing!N4-NLSL!N4),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":335.041},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O4-IF(TOCA!$E4=0,AboveHWM!O4,AboveHWM_PNGC!O4)-Existing!O4-NLSL!O4),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":256.50299999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P4-IF(TOCA!$E4=0,AboveHWM!P4,AboveHWM_PNGC!P4)-Existing!P4-NLSL!P4),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":303.84500000000003},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q4-IF(TOCA!$E4=0,AboveHWM!Q4,AboveHWM_PNGC!Q4)-Existing!Q4-NLSL!Q4),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":212.61099999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R4-IF(TOCA!$E4=0,AboveHWM!R4,AboveHWM_PNGC!R4)-Existing!R4-NLSL!R4),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":222.411},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S4-IF(TOCA!$E4=0,AboveHWM!S4,AboveHWM_PNGC!S4)-Existing!S4-NLSL!S4),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":160.31899999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T4-IF(TOCA!$E4=0,AboveHWM!T4,AboveHWM_PNGC!T4)-Existing!T4-NLSL!T4),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":209.887},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U4-IF(TOCA!$E4=0,AboveHWM!U4,AboveHWM_PNGC!U4)-Existing!U4-NLSL!U4),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.083},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V4-IF(TOCA!$E4=0,AboveHWM!V4,AboveHWM_PNGC!V4)-Existing!V4-NLSL!V4),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":203.27600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W4-IF(TOCA!$E4=0,AboveHWM!W4,AboveHWM_PNGC!W4)-Existing!W4-NLSL!W4),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":135.988},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X4-IF(TOCA!$E4=0,AboveHWM!X4,AboveHWM_PNGC!X4)-Existing!X4-NLSL!X4),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":214.29499999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y4-IF(TOCA!$E4=0,AboveHWM!Y4,AboveHWM_PNGC!Y4)-Existing!Y4-NLSL!Y4),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":127.01300000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z4-IF(TOCA!$E4=0,AboveHWM!Z4,AboveHWM_PNGC!Z4)-Existing!Z4-NLSL!Z4),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":196.446},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA4-IF(TOCA!$E4=0,AboveHWM!AA4,AboveHWM_PNGC!AA4)-Existing!AA4-NLSL!AA4),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":154.36099999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB4-IF(TOCA!$E4=0,AboveHWM!AB4,AboveHWM_PNGC!AB4)-Existing!AB4-NLSL!AB4),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":302.79599999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC4-IF(TOCA!$E4=0,AboveHWM!AC4,AboveHWM_PNGC!AC4)-Existing!AC4-NLSL!AC4),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":199.732},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD4-IF(TOCA!$E4=0,AboveHWM!AD4,AboveHWM_PNGC!AD4)-Existing!AD4-NLSL!AD4),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":325.70999999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE4-IF(TOCA!$E4=0,AboveHWM!AE4,AboveHWM_PNGC!AE4)-Existing!AE4-NLSL!AE4),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":239.381},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF4-IF(TOCA!$E4=0,AboveHWM!AF4,AboveHWM_PNGC!AF4)-Existing!AF4-NLSL!AF4),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":396.98700000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG4-IF(TOCA!$E4=0,AboveHWM!AG4,AboveHWM_PNGC!AG4)-Existing!AG4-NLSL!AG4),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":313.17200000000003},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH4-IF(TOCA!$E4=0,AboveHWM!AH4,AboveHWM_PNGC!AH4)-Existing!AH4-NLSL!AH4),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":430.51900000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI4-IF(TOCA!$E4=0,AboveHWM!AI4,AboveHWM_PNGC!AI4)-Existing!AI4-NLSL!AI4),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":311.09300000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ4-IF(TOCA!$E4=0,AboveHWM!AJ4,AboveHWM_PNGC!AJ4)-Existing!AJ4-NLSL!AJ4),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":365.47199999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK4-IF(TOCA!$E4=0,AboveHWM!AK4,AboveHWM_PNGC!AK4)-Existing!AK4-NLSL!AK4),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":258.12200000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL4-IF(TOCA!$E4=0,AboveHWM!AL4,AboveHWM_PNGC!AL4)-Existing!AL4-NLSL!AL4),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":336.54300000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM4-IF(TOCA!$E4=0,AboveHWM!AM4,AboveHWM_PNGC!AM4)-Existing!AM4-NLSL!AM4),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":257.65300000000002},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN4-IF(TOCA!$E4=0,AboveHWM!AN4,AboveHWM_PNGC!AN4)-Existing!AN4-NLSL!AN4),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":304.88299999999998},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO4-IF(TOCA!$E4=0,AboveHWM!AO4,AboveHWM_PNGC!AO4)-Existing!AO4-NLSL!AO4),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":213.33799999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP4-IF(TOCA!$E4=0,AboveHWM!AP4,AboveHWM_PNGC!AP4)-Existing!AP4-NLSL!AP4),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":222.92400000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ4-IF(TOCA!$E4=0,AboveHWM!AQ4,AboveHWM_PNGC!AQ4)-Existing!AQ4-NLSL!AQ4),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":160.68899999999999},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR4-IF(TOCA!$E4=0,AboveHWM!AR4,AboveHWM_PNGC!AR4)-Existing!AR4-NLSL!AR4),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":209.887},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS4-IF(TOCA!$E4=0,AboveHWM!AS4,AboveHWM_PNGC!AS4)-Existing!AS4-NLSL!AS4),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.083},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT4-IF(TOCA!$E4=0,AboveHWM!AT4,AboveHWM_PNGC!AT4)-Existing!AT4-NLSL!AT4),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":203.27600000000001},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU4-IF(TOCA!$E4=0,AboveHWM!AU4,AboveHWM_PNGC!AU4)-Existing!AU4-NLSL!AU4),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":135.988},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV4-IF(TOCA!$E4=0,AboveHWM!AV4,AboveHWM_PNGC!AV4)-Existing!AV4-NLSL!AV4),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":205.636},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW4-IF(TOCA!$E4=0,AboveHWM!AW4,AboveHWM_PNGC!AW4)-Existing!AW4-NLSL!AW4),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":135.672},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX4-IF(TOCA!$E4=0,AboveHWM!AX4,AboveHWM_PNGC!AX4)-Existing!AX4-NLSL!AX4),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":205.643},{"$f":"IF($B4=\"\",\"\",IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY4-IF(TOCA!$E4=0,AboveHWM!AY4,AboveHWM_PNGC!AY4)-Existing!AY4-NLSL!AY4),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R4,TOCA!$U4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S4,TOCA!$V4)-TOCA!$AI4*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B4,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B4,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":145.16399999999999},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(AZ4=1,0,1)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D5-IF(TOCA!$E5=0,AboveHWM!D5,AboveHWM_PNGC!D5)-Existing!D5-NLSL!D5),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E5-IF(TOCA!$E5=0,AboveHWM!E5,AboveHWM_PNGC!E5)-Existing!E5-NLSL!E5),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F5-IF(TOCA!$E5=0,AboveHWM!F5,AboveHWM_PNGC!F5)-Existing!F5-NLSL!F5),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G5-IF(TOCA!$E5=0,AboveHWM!G5,AboveHWM_PNGC!G5)-Existing!G5-NLSL!G5),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H5-IF(TOCA!$E5=0,AboveHWM!H5,AboveHWM_PNGC!H5)-Existing!H5-NLSL!H5),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I5-IF(TOCA!$E5=0,AboveHWM!I5,AboveHWM_PNGC!I5)-Existing!I5-NLSL!I5),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J5-IF(TOCA!$E5=0,AboveHWM!J5,AboveHWM_PNGC!J5)-Existing!J5-NLSL!J5),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K5-IF(TOCA!$E5=0,AboveHWM!K5,AboveHWM_PNGC!K5)-Existing!K5-NLSL!K5),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L5-IF(TOCA!$E5=0,AboveHWM!L5,AboveHWM_PNGC!L5)-Existing!L5-NLSL!L5),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":82.454999999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M5-IF(TOCA!$E5=0,AboveHWM!M5,AboveHWM_PNGC!M5)-Existing!M5-NLSL!M5),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":62.944000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N5-IF(TOCA!$E5=0,AboveHWM!N5,AboveHWM_PNGC!N5)-Existing!N5-NLSL!N5),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O5-IF(TOCA!$E5=0,AboveHWM!O5,AboveHWM_PNGC!O5)-Existing!O5-NLSL!O5),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P5-IF(TOCA!$E5=0,AboveHWM!P5,AboveHWM_PNGC!P5)-Existing!P5-NLSL!P5),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q5-IF(TOCA!$E5=0,AboveHWM!Q5,AboveHWM_PNGC!Q5)-Existing!Q5-NLSL!Q5),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R5-IF(TOCA!$E5=0,AboveHWM!R5,AboveHWM_PNGC!R5)-Existing!R5-NLSL!R5),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S5-IF(TOCA!$E5=0,AboveHWM!S5,AboveHWM_PNGC!S5)-Existing!S5-NLSL!S5),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T5-IF(TOCA!$E5=0,AboveHWM!T5,AboveHWM_PNGC!T5)-Existing!T5-NLSL!T5),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U5-IF(TOCA!$E5=0,AboveHWM!U5,AboveHWM_PNGC!U5)-Existing!U5-NLSL!U5),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V5-IF(TOCA!$E5=0,AboveHWM!V5,AboveHWM_PNGC!V5)-Existing!V5-NLSL!V5),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W5-IF(TOCA!$E5=0,AboveHWM!W5,AboveHWM_PNGC!W5)-Existing!W5-NLSL!W5),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X5-IF(TOCA!$E5=0,AboveHWM!X5,AboveHWM_PNGC!X5)-Existing!X5-NLSL!X5),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y5-IF(TOCA!$E5=0,AboveHWM!Y5,AboveHWM_PNGC!Y5)-Existing!Y5-NLSL!Y5),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z5-IF(TOCA!$E5=0,AboveHWM!Z5,AboveHWM_PNGC!Z5)-Existing!Z5-NLSL!Z5),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA5-IF(TOCA!$E5=0,AboveHWM!AA5,AboveHWM_PNGC!AA5)-Existing!AA5-NLSL!AA5),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":306.63},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB5-IF(TOCA!$E5=0,AboveHWM!AB5,AboveHWM_PNGC!AB5)-Existing!AB5-NLSL!AB5),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC5-IF(TOCA!$E5=0,AboveHWM!AC5,AboveHWM_PNGC!AC5)-Existing!AC5-NLSL!AC5),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD5-IF(TOCA!$E5=0,AboveHWM!AD5,AboveHWM_PNGC!AD5)-Existing!AD5-NLSL!AD5),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE5-IF(TOCA!$E5=0,AboveHWM!AE5,AboveHWM_PNGC!AE5)-Existing!AE5-NLSL!AE5),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF5-IF(TOCA!$E5=0,AboveHWM!AF5,AboveHWM_PNGC!AF5)-Existing!AF5-NLSL!AF5),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG5-IF(TOCA!$E5=0,AboveHWM!AG5,AboveHWM_PNGC!AG5)-Existing!AG5-NLSL!AG5),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH5-IF(TOCA!$E5=0,AboveHWM!AH5,AboveHWM_PNGC!AH5)-Existing!AH5-NLSL!AH5),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI5-IF(TOCA!$E5=0,AboveHWM!AI5,AboveHWM_PNGC!AI5)-Existing!AI5-NLSL!AI5),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ5-IF(TOCA!$E5=0,AboveHWM!AJ5,AboveHWM_PNGC!AJ5)-Existing!AJ5-NLSL!AJ5),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":79.611000000000004},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK5-IF(TOCA!$E5=0,AboveHWM!AK5,AboveHWM_PNGC!AK5)-Existing!AK5-NLSL!AK5),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60.773000000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL5-IF(TOCA!$E5=0,AboveHWM!AL5,AboveHWM_PNGC!AL5)-Existing!AL5-NLSL!AL5),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM5-IF(TOCA!$E5=0,AboveHWM!AM5,AboveHWM_PNGC!AM5)-Existing!AM5-NLSL!AM5),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN5-IF(TOCA!$E5=0,AboveHWM!AN5,AboveHWM_PNGC!AN5)-Existing!AN5-NLSL!AN5),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO5-IF(TOCA!$E5=0,AboveHWM!AO5,AboveHWM_PNGC!AO5)-Existing!AO5-NLSL!AO5),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP5-IF(TOCA!$E5=0,AboveHWM!AP5,AboveHWM_PNGC!AP5)-Existing!AP5-NLSL!AP5),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ5-IF(TOCA!$E5=0,AboveHWM!AQ5,AboveHWM_PNGC!AQ5)-Existing!AQ5-NLSL!AQ5),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR5-IF(TOCA!$E5=0,AboveHWM!AR5,AboveHWM_PNGC!AR5)-Existing!AR5-NLSL!AR5),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS5-IF(TOCA!$E5=0,AboveHWM!AS5,AboveHWM_PNGC!AS5)-Existing!AS5-NLSL!AS5),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT5-IF(TOCA!$E5=0,AboveHWM!AT5,AboveHWM_PNGC!AT5)-Existing!AT5-NLSL!AT5),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU5-IF(TOCA!$E5=0,AboveHWM!AU5,AboveHWM_PNGC!AU5)-Existing!AU5-NLSL!AU5),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV5-IF(TOCA!$E5=0,AboveHWM!AV5,AboveHWM_PNGC!AV5)-Existing!AV5-NLSL!AV5),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW5-IF(TOCA!$E5=0,AboveHWM!AW5,AboveHWM_PNGC!AW5)-Existing!AW5-NLSL!AW5),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX5-IF(TOCA!$E5=0,AboveHWM!AX5,AboveHWM_PNGC!AX5)-Existing!AX5-NLSL!AX5),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY5-IF(TOCA!$E5=0,AboveHWM!AY5,AboveHWM_PNGC!AY5)-Existing!AY5-NLSL!AY5),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R5,TOCA!$U5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S5,TOCA!$V5)-TOCA!$AI5*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B5,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B5,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":306.63},{"$f":"IF(Init!S6=0,1,0)","v":1},{"$f":"IF(AZ5=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D6-IF(TOCA!$E6=0,AboveHWM!D6,AboveHWM_PNGC!D6)-Existing!D6-NLSL!D6),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70437.222999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E6-IF(TOCA!$E6=0,AboveHWM!E6,AboveHWM_PNGC!E6)-Existing!E6-NLSL!E6),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":41859.484000000004},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F6-IF(TOCA!$E6=0,AboveHWM!F6,AboveHWM_PNGC!F6)-Existing!F6-NLSL!F6),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":65361.368999999992},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G6-IF(TOCA!$E6=0,AboveHWM!G6,AboveHWM_PNGC!G6)-Existing!G6-NLSL!G6),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46129.120999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H6-IF(TOCA!$E6=0,AboveHWM!H6,AboveHWM_PNGC!H6)-Existing!H6-NLSL!H6),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":88220.540999999997},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I6-IF(TOCA!$E6=0,AboveHWM!I6,AboveHWM_PNGC!I6)-Existing!I6-NLSL!I6),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":62905.22},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J6-IF(TOCA!$E6=0,AboveHWM!J6,AboveHWM_PNGC!J6)-Existing!J6-NLSL!J6),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":85671.394},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K6-IF(TOCA!$E6=0,AboveHWM!K6,AboveHWM_PNGC!K6)-Existing!K6-NLSL!K6),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":61775.584999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L6-IF(TOCA!$E6=0,AboveHWM!L6,AboveHWM_PNGC!L6)-Existing!L6-NLSL!L6),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":66733.102999999988},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M6-IF(TOCA!$E6=0,AboveHWM!M6,AboveHWM_PNGC!M6)-Existing!M6-NLSL!M6),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":44787.845999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N6-IF(TOCA!$E6=0,AboveHWM!N6,AboveHWM_PNGC!N6)-Existing!N6-NLSL!N6),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70408.402000000002},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O6-IF(TOCA!$E6=0,AboveHWM!O6,AboveHWM_PNGC!O6)-Existing!O6-NLSL!O6),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45224.453999999998},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P6-IF(TOCA!$E6=0,AboveHWM!P6,AboveHWM_PNGC!P6)-Existing!P6-NLSL!P6),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70400.191000000006},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q6-IF(TOCA!$E6=0,AboveHWM!Q6,AboveHWM_PNGC!Q6)-Existing!Q6-NLSL!Q6),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":42481.050999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R6-IF(TOCA!$E6=0,AboveHWM!R6,AboveHWM_PNGC!R6)-Existing!R6-NLSL!R6),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":88609.433999999994},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S6-IF(TOCA!$E6=0,AboveHWM!S6,AboveHWM_PNGC!S6)-Existing!S6-NLSL!S6),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60228.218000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T6-IF(TOCA!$E6=0,AboveHWM!T6,AboveHWM_PNGC!T6)-Existing!T6-NLSL!T6),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":111701.36899999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U6-IF(TOCA!$E6=0,AboveHWM!U6,AboveHWM_PNGC!U6)-Existing!U6-NLSL!U6),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70403.701000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V6-IF(TOCA!$E6=0,AboveHWM!V6,AboveHWM_PNGC!V6)-Existing!V6-NLSL!V6),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":129230.371},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W6-IF(TOCA!$E6=0,AboveHWM!W6,AboveHWM_PNGC!W6)-Existing!W6-NLSL!W6),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":86617.795999999988},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X6-IF(TOCA!$E6=0,AboveHWM!X6,AboveHWM_PNGC!X6)-Existing!X6-NLSL!X6),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":115203.24},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y6-IF(TOCA!$E6=0,AboveHWM!Y6,AboveHWM_PNGC!Y6)-Existing!Y6-NLSL!Y6),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":69343.707999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z6-IF(TOCA!$E6=0,AboveHWM!Z6,AboveHWM_PNGC!Z6)-Existing!Z6-NLSL!Z6),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":72410.585000000006},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA6-IF(TOCA!$E6=0,AboveHWM!AA6,AboveHWM_PNGC!AA6)-Existing!AA6-NLSL!AA6),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45764.477000000006},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB6-IF(TOCA!$E6=0,AboveHWM!AB6,AboveHWM_PNGC!AB6)-Existing!AB6-NLSL!AB6),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":69969.81},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC6-IF(TOCA!$E6=0,AboveHWM!AC6,AboveHWM_PNGC!AC6)-Existing!AC6-NLSL!AC6),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":41792.645999999993},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD6-IF(TOCA!$E6=0,AboveHWM!AD6,AboveHWM_PNGC!AD6)-Existing!AD6-NLSL!AD6),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":65032.767},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE6-IF(TOCA!$E6=0,AboveHWM!AE6,AboveHWM_PNGC!AE6)-Existing!AE6-NLSL!AE6),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45850.969999999994},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF6-IF(TOCA!$E6=0,AboveHWM!AF6,AboveHWM_PNGC!AF6)-Existing!AF6-NLSL!AF6),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":87611.907999999996},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG6-IF(TOCA!$E6=0,AboveHWM!AG6,AboveHWM_PNGC!AG6)-Existing!AG6-NLSL!AG6),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":62398.656999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH6-IF(TOCA!$E6=0,AboveHWM!AH6,AboveHWM_PNGC!AH6)-Existing!AH6-NLSL!AH6),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":85125.444999999992},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI6-IF(TOCA!$E6=0,AboveHWM!AI6,AboveHWM_PNGC!AI6)-Existing!AI6-NLSL!AI6),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":61347.589},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ6-IF(TOCA!$E6=0,AboveHWM!AJ6,AboveHWM_PNGC!AJ6)-Existing!AJ6-NLSL!AJ6),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":66381.745999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK6-IF(TOCA!$E6=0,AboveHWM!AK6,AboveHWM_PNGC!AK6)-Existing!AK6-NLSL!AK6),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":44484.415000000001},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL6-IF(TOCA!$E6=0,AboveHWM!AL6,AboveHWM_PNGC!AL6)-Existing!AL6-NLSL!AL6),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70074.967999999993},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM6-IF(TOCA!$E6=0,AboveHWM!AM6,AboveHWM_PNGC!AM6)-Existing!AM6-NLSL!AM6),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":44938.85},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN6-IF(TOCA!$E6=0,AboveHWM!AN6,AboveHWM_PNGC!AN6)-Existing!AN6-NLSL!AN6),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70101.217999999993},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO6-IF(TOCA!$E6=0,AboveHWM!AO6,AboveHWM_PNGC!AO6)-Existing!AO6-NLSL!AO6),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":42237.639000000003},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP6-IF(TOCA!$E6=0,AboveHWM!AP6,AboveHWM_PNGC!AP6)-Existing!AP6-NLSL!AP6),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":88298.428999999989},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ6-IF(TOCA!$E6=0,AboveHWM!AQ6,AboveHWM_PNGC!AQ6)-Existing!AQ6-NLSL!AQ6),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":59962.745999999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR6-IF(TOCA!$E6=0,AboveHWM!AR6,AboveHWM_PNGC!AR6)-Existing!AR6-NLSL!AR6),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":111406.923},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS6-IF(TOCA!$E6=0,AboveHWM!AS6,AboveHWM_PNGC!AS6)-Existing!AS6-NLSL!AS6),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":70136.622000000003},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT6-IF(TOCA!$E6=0,AboveHWM!AT6,AboveHWM_PNGC!AT6)-Existing!AT6-NLSL!AT6),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":128922.367},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU6-IF(TOCA!$E6=0,AboveHWM!AU6,AboveHWM_PNGC!AU6)-Existing!AU6-NLSL!AU6),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":86352.199000000008},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV6-IF(TOCA!$E6=0,AboveHWM!AV6,AboveHWM_PNGC!AV6)-Existing!AV6-NLSL!AV6),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":115030.95299999999},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW6-IF(TOCA!$E6=0,AboveHWM!AW6,AboveHWM_PNGC!AW6)-Existing!AW6-NLSL!AW6),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":68864.3},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX6-IF(TOCA!$E6=0,AboveHWM!AX6,AboveHWM_PNGC!AX6)-Existing!AX6-NLSL!AX6),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":71887.633999999991},{"$f":"IF($B6=\"\",\"\",IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY6-IF(TOCA!$E6=0,AboveHWM!AY6,AboveHWM_PNGC!AY6)-Existing!AY6-NLSL!AY6),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R6,TOCA!$U6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S6,TOCA!$V6)-TOCA!$AI6*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B6,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B6,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45637.636999999995},{"$f":"IF(Init!S7=0,1,0)","v":1},0]
[null,10025,"Benton REA",{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D7-IF(TOCA!$E7=0,AboveHWM!D7,AboveHWM_PNGC!D7)-Existing!D7-NLSL!D7),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24348.542000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E7-IF(TOCA!$E7=0,AboveHWM!E7,AboveHWM_PNGC!E7)-Existing!E7-NLSL!E7),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16010.514999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F7-IF(TOCA!$E7=0,AboveHWM!F7,AboveHWM_PNGC!F7)-Existing!F7-NLSL!F7),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20579.313999999998},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G7-IF(TOCA!$E7=0,AboveHWM!G7,AboveHWM_PNGC!G7)-Existing!G7-NLSL!G7),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15614.013999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H7-IF(TOCA!$E7=0,AboveHWM!H7,AboveHWM_PNGC!H7)-Existing!H7-NLSL!H7),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24971.705000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I7-IF(TOCA!$E7=0,AboveHWM!I7,AboveHWM_PNGC!I7)-Existing!I7-NLSL!I7),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19134.273000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J7-IF(TOCA!$E7=0,AboveHWM!J7,AboveHWM_PNGC!J7)-Existing!J7-NLSL!J7),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24520.616000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K7-IF(TOCA!$E7=0,AboveHWM!K7,AboveHWM_PNGC!K7)-Existing!K7-NLSL!K7),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18595.359},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L7-IF(TOCA!$E7=0,AboveHWM!L7,AboveHWM_PNGC!L7)-Existing!L7-NLSL!L7),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18688.171999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M7-IF(TOCA!$E7=0,AboveHWM!M7,AboveHWM_PNGC!M7)-Existing!M7-NLSL!M7),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13673.932999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N7-IF(TOCA!$E7=0,AboveHWM!N7,AboveHWM_PNGC!N7)-Existing!N7-NLSL!N7),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20081.272000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O7-IF(TOCA!$E7=0,AboveHWM!O7,AboveHWM_PNGC!O7)-Existing!O7-NLSL!O7),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13863.883},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P7-IF(TOCA!$E7=0,AboveHWM!P7,AboveHWM_PNGC!P7)-Existing!P7-NLSL!P7),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19952.815000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q7-IF(TOCA!$E7=0,AboveHWM!Q7,AboveHWM_PNGC!Q7)-Existing!Q7-NLSL!Q7),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13452.561},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R7-IF(TOCA!$E7=0,AboveHWM!R7,AboveHWM_PNGC!R7)-Existing!R7-NLSL!R7),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26155.100000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S7-IF(TOCA!$E7=0,AboveHWM!S7,AboveHWM_PNGC!S7)-Existing!S7-NLSL!S7),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18649.124},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T7-IF(TOCA!$E7=0,AboveHWM!T7,AboveHWM_PNGC!T7)-Existing!T7-NLSL!T7),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31790.870999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U7-IF(TOCA!$E7=0,AboveHWM!U7,AboveHWM_PNGC!U7)-Existing!U7-NLSL!U7),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20161.864000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V7-IF(TOCA!$E7=0,AboveHWM!V7,AboveHWM_PNGC!V7)-Existing!V7-NLSL!V7),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35089.476999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W7-IF(TOCA!$E7=0,AboveHWM!W7,AboveHWM_PNGC!W7)-Existing!W7-NLSL!W7),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24699.052},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X7-IF(TOCA!$E7=0,AboveHWM!X7,AboveHWM_PNGC!X7)-Existing!X7-NLSL!X7),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34100.986000000004},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y7-IF(TOCA!$E7=0,AboveHWM!Y7,AboveHWM_PNGC!Y7)-Existing!Y7-NLSL!Y7),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20907.2},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z7-IF(TOCA!$E7=0,AboveHWM!Z7,AboveHWM_PNGC!Z7)-Existing!Z7-NLSL!Z7),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25930.73},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA7-IF(TOCA!$E7=0,AboveHWM!AA7,AboveHWM_PNGC!AA7)-Existing!AA7-NLSL!AA7),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18680.865000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB7-IF(TOCA!$E7=0,AboveHWM!AB7,AboveHWM_PNGC!AB7)-Existing!AB7-NLSL!AB7),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24257.521999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC7-IF(TOCA!$E7=0,AboveHWM!AC7,AboveHWM_PNGC!AC7)-Existing!AC7-NLSL!AC7),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16082.582},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD7-IF(TOCA!$E7=0,AboveHWM!AD7,AboveHWM_PNGC!AD7)-Existing!AD7-NLSL!AD7),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20564.124},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE7-IF(TOCA!$E7=0,AboveHWM!AE7,AboveHWM_PNGC!AE7)-Existing!AE7-NLSL!AE7),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15599.037},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF7-IF(TOCA!$E7=0,AboveHWM!AF7,AboveHWM_PNGC!AF7)-Existing!AF7-NLSL!AF7),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24850.378000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG7-IF(TOCA!$E7=0,AboveHWM!AG7,AboveHWM_PNGC!AG7)-Existing!AG7-NLSL!AG7),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19033.062000000002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH7-IF(TOCA!$E7=0,AboveHWM!AH7,AboveHWM_PNGC!AH7)-Existing!AH7-NLSL!AH7),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24320.502},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI7-IF(TOCA!$E7=0,AboveHWM!AI7,AboveHWM_PNGC!AI7)-Existing!AI7-NLSL!AI7),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18440.664000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ7-IF(TOCA!$E7=0,AboveHWM!AJ7,AboveHWM_PNGC!AJ7)-Existing!AJ7-NLSL!AJ7),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18677.076999999997},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK7-IF(TOCA!$E7=0,AboveHWM!AK7,AboveHWM_PNGC!AK7)-Existing!AK7-NLSL!AK7),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13645.161},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL7-IF(TOCA!$E7=0,AboveHWM!AL7,AboveHWM_PNGC!AL7)-Existing!AL7-NLSL!AL7),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20001.213},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM7-IF(TOCA!$E7=0,AboveHWM!AM7,AboveHWM_PNGC!AM7)-Existing!AM7-NLSL!AM7),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13800.214},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN7-IF(TOCA!$E7=0,AboveHWM!AN7,AboveHWM_PNGC!AN7)-Existing!AN7-NLSL!AN7),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19900.414000000001},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO7-IF(TOCA!$E7=0,AboveHWM!AO7,AboveHWM_PNGC!AO7)-Existing!AO7-NLSL!AO7),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13412.422},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP7-IF(TOCA!$E7=0,AboveHWM!AP7,AboveHWM_PNGC!AP7)-Existing!AP7-NLSL!AP7),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26105.002},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ7-IF(TOCA!$E7=0,AboveHWM!AQ7,AboveHWM_PNGC!AQ7)-Existing!AQ7-NLSL!AQ7),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18606.941999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR7-IF(TOCA!$E7=0,AboveHWM!AR7,AboveHWM_PNGC!AR7)-Existing!AR7-NLSL!AR7),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31749.48},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS7-IF(TOCA!$E7=0,AboveHWM!AS7,AboveHWM_PNGC!AS7)-Existing!AS7-NLSL!AS7),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20121.927},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT7-IF(TOCA!$E7=0,AboveHWM!AT7,AboveHWM_PNGC!AT7)-Existing!AT7-NLSL!AT7),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35027.588000000003},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU7-IF(TOCA!$E7=0,AboveHWM!AU7,AboveHWM_PNGC!AU7)-Existing!AU7-NLSL!AU7),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24648.125},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV7-IF(TOCA!$E7=0,AboveHWM!AV7,AboveHWM_PNGC!AV7)-Existing!AV7-NLSL!AV7),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34115.493999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW7-IF(TOCA!$E7=0,AboveHWM!AW7,AboveHWM_PNGC!AW7)-Existing!AW7-NLSL!AW7),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20767.386999999999},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX7-IF(TOCA!$E7=0,AboveHWM!AX7,AboveHWM_PNGC!AX7)-Existing!AX7-NLSL!AX7),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25791.198},{"$f":"IF($B7=\"\",\"\",IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY7-IF(TOCA!$E7=0,AboveHWM!AY7,AboveHWM_PNGC!AY7)-Existing!AY7-NLSL!AY7),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R7,TOCA!$U7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S7,TOCA!$V7)-TOCA!$AI7*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B7,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B7,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18716.048000000003},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D8-IF(TOCA!$E8=0,AboveHWM!D8,AboveHWM_PNGC!D8)-Existing!D8-NLSL!D8),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21538.058000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E8-IF(TOCA!$E8=0,AboveHWM!E8,AboveHWM_PNGC!E8)-Existing!E8-NLSL!E8),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14378.839999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F8-IF(TOCA!$E8=0,AboveHWM!F8,AboveHWM_PNGC!F8)-Existing!F8-NLSL!F8),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13622.306},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G8-IF(TOCA!$E8=0,AboveHWM!G8,AboveHWM_PNGC!G8)-Existing!G8-NLSL!G8),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9889.0769999999993},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H8-IF(TOCA!$E8=0,AboveHWM!H8,AboveHWM_PNGC!H8)-Existing!H8-NLSL!H8),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16632.081000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I8-IF(TOCA!$E8=0,AboveHWM!I8,AboveHWM_PNGC!I8)-Existing!I8-NLSL!I8),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11995.4},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J8-IF(TOCA!$E8=0,AboveHWM!J8,AboveHWM_PNGC!J8)-Existing!J8-NLSL!J8),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16400.148000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K8-IF(TOCA!$E8=0,AboveHWM!K8,AboveHWM_PNGC!K8)-Existing!K8-NLSL!K8),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11952.465},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L8-IF(TOCA!$E8=0,AboveHWM!L8,AboveHWM_PNGC!L8)-Existing!L8-NLSL!L8),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13935.403000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M8-IF(TOCA!$E8=0,AboveHWM!M8,AboveHWM_PNGC!M8)-Existing!M8-NLSL!M8),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9613.8090000000011},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N8-IF(TOCA!$E8=0,AboveHWM!N8,AboveHWM_PNGC!N8)-Existing!N8-NLSL!N8),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12503.157999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O8-IF(TOCA!$E8=0,AboveHWM!O8,AboveHWM_PNGC!O8)-Existing!O8-NLSL!O8),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8052.0099999999993},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P8-IF(TOCA!$E8=0,AboveHWM!P8,AboveHWM_PNGC!P8)-Existing!P8-NLSL!P8),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17871.685000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q8-IF(TOCA!$E8=0,AboveHWM!Q8,AboveHWM_PNGC!Q8)-Existing!Q8-NLSL!Q8),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11723.243},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R8-IF(TOCA!$E8=0,AboveHWM!R8,AboveHWM_PNGC!R8)-Existing!R8-NLSL!R8),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35341.773000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S8-IF(TOCA!$E8=0,AboveHWM!S8,AboveHWM_PNGC!S8)-Existing!S8-NLSL!S8),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26569.870000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T8-IF(TOCA!$E8=0,AboveHWM!T8,AboveHWM_PNGC!T8)-Existing!T8-NLSL!T8),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47619.462},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U8-IF(TOCA!$E8=0,AboveHWM!U8,AboveHWM_PNGC!U8)-Existing!U8-NLSL!U8),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32600.760999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V8-IF(TOCA!$E8=0,AboveHWM!V8,AboveHWM_PNGC!V8)-Existing!V8-NLSL!V8),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46631.652000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W8-IF(TOCA!$E8=0,AboveHWM!W8,AboveHWM_PNGC!W8)-Existing!W8-NLSL!W8),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34973.027999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X8-IF(TOCA!$E8=0,AboveHWM!X8,AboveHWM_PNGC!X8)-Existing!X8-NLSL!X8),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":42078.720999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y8-IF(TOCA!$E8=0,AboveHWM!Y8,AboveHWM_PNGC!Y8)-Existing!Y8-NLSL!Y8),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":28358.437000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z8-IF(TOCA!$E8=0,AboveHWM!Z8,AboveHWM_PNGC!Z8)-Existing!Z8-NLSL!Z8),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":30535.533000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA8-IF(TOCA!$E8=0,AboveHWM!AA8,AboveHWM_PNGC!AA8)-Existing!AA8-NLSL!AA8),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22715.392},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB8-IF(TOCA!$E8=0,AboveHWM!AB8,AboveHWM_PNGC!AB8)-Existing!AB8-NLSL!AB8),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21385.835999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC8-IF(TOCA!$E8=0,AboveHWM!AC8,AboveHWM_PNGC!AC8)-Existing!AC8-NLSL!AC8),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14445.073999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD8-IF(TOCA!$E8=0,AboveHWM!AD8,AboveHWM_PNGC!AD8)-Existing!AD8-NLSL!AD8),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13584.733},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE8-IF(TOCA!$E8=0,AboveHWM!AE8,AboveHWM_PNGC!AE8)-Existing!AE8-NLSL!AE8),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9850.4339999999993},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF8-IF(TOCA!$E8=0,AboveHWM!AF8,AboveHWM_PNGC!AF8)-Existing!AF8-NLSL!AF8),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16594.368000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG8-IF(TOCA!$E8=0,AboveHWM!AG8,AboveHWM_PNGC!AG8)-Existing!AG8-NLSL!AG8),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11947.119999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH8-IF(TOCA!$E8=0,AboveHWM!AH8,AboveHWM_PNGC!AH8)-Existing!AH8-NLSL!AH8),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16355.854000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI8-IF(TOCA!$E8=0,AboveHWM!AI8,AboveHWM_PNGC!AI8)-Existing!AI8-NLSL!AI8),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11910.766},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ8-IF(TOCA!$E8=0,AboveHWM!AJ8,AboveHWM_PNGC!AJ8)-Existing!AJ8-NLSL!AJ8),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13620.675999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK8-IF(TOCA!$E8=0,AboveHWM!AK8,AboveHWM_PNGC!AK8)-Existing!AK8-NLSL!AK8),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9364.7780000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL8-IF(TOCA!$E8=0,AboveHWM!AL8,AboveHWM_PNGC!AL8)-Existing!AL8-NLSL!AL8),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12464.243},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM8-IF(TOCA!$E8=0,AboveHWM!AM8,AboveHWM_PNGC!AM8)-Existing!AM8-NLSL!AM8),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8005.3590000000004},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN8-IF(TOCA!$E8=0,AboveHWM!AN8,AboveHWM_PNGC!AN8)-Existing!AN8-NLSL!AN8),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17833.086000000003},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO8-IF(TOCA!$E8=0,AboveHWM!AO8,AboveHWM_PNGC!AO8)-Existing!AO8-NLSL!AO8),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11686.053},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP8-IF(TOCA!$E8=0,AboveHWM!AP8,AboveHWM_PNGC!AP8)-Existing!AP8-NLSL!AP8),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35296.161},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ8-IF(TOCA!$E8=0,AboveHWM!AQ8,AboveHWM_PNGC!AQ8)-Existing!AQ8-NLSL!AQ8),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26529.492999999999},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR8-IF(TOCA!$E8=0,AboveHWM!AR8,AboveHWM_PNGC!AR8)-Existing!AR8-NLSL!AR8),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47585.652999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS8-IF(TOCA!$E8=0,AboveHWM!AS8,AboveHWM_PNGC!AS8)-Existing!AS8-NLSL!AS8),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32558.773000000001},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT8-IF(TOCA!$E8=0,AboveHWM!AT8,AboveHWM_PNGC!AT8)-Existing!AT8-NLSL!AT8),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46586.210999999996},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU8-IF(TOCA!$E8=0,AboveHWM!AU8,AboveHWM_PNGC!AU8)-Existing!AU8-NLSL!AU8),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34932.472000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV8-IF(TOCA!$E8=0,AboveHWM!AV8,AboveHWM_PNGC!AV8)-Existing!AV8-NLSL!AV8),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":42144.765999999996},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW8-IF(TOCA!$E8=0,AboveHWM!AW8,AboveHWM_PNGC!AW8)-Existing!AW8-NLSL!AW8),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":28206.402999999998},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX8-IF(TOCA!$E8=0,AboveHWM!AX8,AboveHWM_PNGC!AX8)-Existing!AX8-NLSL!AX8),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":30391.278000000002},{"$f":"IF($B8=\"\",\"\",IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY8-IF(TOCA!$E8=0,AboveHWM!AY8,AboveHWM_PNGC!AY8)-Existing!AY8-NLSL!AY8),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R8,TOCA!$U8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S8,TOCA!$V8)-TOCA!$AI8*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B8,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B8,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22783.858},{"$f":"IF(Init!S9=0,1,0)","v":1},0]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D9-IF(TOCA!$E9=0,AboveHWM!D9,AboveHWM_PNGC!D9)-Existing!D9-NLSL!D9),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8301.3130000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E9-IF(TOCA!$E9=0,AboveHWM!E9,AboveHWM_PNGC!E9)-Existing!E9-NLSL!E9),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4363.1469999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F9-IF(TOCA!$E9=0,AboveHWM!F9,AboveHWM_PNGC!F9)-Existing!F9-NLSL!F9),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7882.3580000000011},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G9-IF(TOCA!$E9=0,AboveHWM!G9,AboveHWM_PNGC!G9)-Existing!G9-NLSL!G9),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4415.2929999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H9-IF(TOCA!$E9=0,AboveHWM!H9,AboveHWM_PNGC!H9)-Existing!H9-NLSL!H9),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9211.893},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I9-IF(TOCA!$E9=0,AboveHWM!I9,AboveHWM_PNGC!I9)-Existing!I9-NLSL!I9),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5679.7390000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J9-IF(TOCA!$E9=0,AboveHWM!J9,AboveHWM_PNGC!J9)-Existing!J9-NLSL!J9),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10176.65},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K9-IF(TOCA!$E9=0,AboveHWM!K9,AboveHWM_PNGC!K9)-Existing!K9-NLSL!K9),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5638.1630000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L9-IF(TOCA!$E9=0,AboveHWM!L9,AboveHWM_PNGC!L9)-Existing!L9-NLSL!L9),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9125.8120000000017},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M9-IF(TOCA!$E9=0,AboveHWM!M9,AboveHWM_PNGC!M9)-Existing!M9-NLSL!M9),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4860.5159999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N9-IF(TOCA!$E9=0,AboveHWM!N9,AboveHWM_PNGC!N9)-Existing!N9-NLSL!N9),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9346.1949999999997},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O9-IF(TOCA!$E9=0,AboveHWM!O9,AboveHWM_PNGC!O9)-Existing!O9-NLSL!O9),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5144.6180000000004},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P9-IF(TOCA!$E9=0,AboveHWM!P9,AboveHWM_PNGC!P9)-Existing!P9-NLSL!P9),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8624.5389999999989},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q9-IF(TOCA!$E9=0,AboveHWM!Q9,AboveHWM_PNGC!Q9)-Existing!Q9-NLSL!Q9),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4349.5199999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R9-IF(TOCA!$E9=0,AboveHWM!R9,AboveHWM_PNGC!R9)-Existing!R9-NLSL!R9),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7463.4039999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S9-IF(TOCA!$E9=0,AboveHWM!S9,AboveHWM_PNGC!S9)-Existing!S9-NLSL!S9),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3886.6730000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T9-IF(TOCA!$E9=0,AboveHWM!T9,AboveHWM_PNGC!T9)-Existing!T9-NLSL!T9),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7604.2330000000011},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U9-IF(TOCA!$E9=0,AboveHWM!U9,AboveHWM_PNGC!U9)-Existing!U9-NLSL!U9),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4002.6869999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V9-IF(TOCA!$E9=0,AboveHWM!V9,AboveHWM_PNGC!V9)-Existing!V9-NLSL!V9),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7774.2760000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W9-IF(TOCA!$E9=0,AboveHWM!W9,AboveHWM_PNGC!W9)-Existing!W9-NLSL!W9),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3898.4690000000001},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X9-IF(TOCA!$E9=0,AboveHWM!X9,AboveHWM_PNGC!X9)-Existing!X9-NLSL!X9),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8076.753999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y9-IF(TOCA!$E9=0,AboveHWM!Y9,AboveHWM_PNGC!Y9)-Existing!Y9-NLSL!Y9),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3929.9130000000005},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z9-IF(TOCA!$E9=0,AboveHWM!Z9,AboveHWM_PNGC!Z9)-Existing!Z9-NLSL!Z9),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7104.5009999999993},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA9-IF(TOCA!$E9=0,AboveHWM!AA9,AboveHWM_PNGC!AA9)-Existing!AA9-NLSL!AA9),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3875.3650000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB9-IF(TOCA!$E9=0,AboveHWM!AB9,AboveHWM_PNGC!AB9)-Existing!AB9-NLSL!AB9),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8506.5939999999991},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC9-IF(TOCA!$E9=0,AboveHWM!AC9,AboveHWM_PNGC!AC9)-Existing!AC9-NLSL!AC9),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4161.5849999999991},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD9-IF(TOCA!$E9=0,AboveHWM!AD9,AboveHWM_PNGC!AD9)-Existing!AD9-NLSL!AD9),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7884.3580000000011},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE9-IF(TOCA!$E9=0,AboveHWM!AE9,AboveHWM_PNGC!AE9)-Existing!AE9-NLSL!AE9),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4416.8979999999992},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF9-IF(TOCA!$E9=0,AboveHWM!AF9,AboveHWM_PNGC!AF9)-Existing!AF9-NLSL!AF9),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9213.893},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG9-IF(TOCA!$E9=0,AboveHWM!AG9,AboveHWM_PNGC!AG9)-Existing!AG9-NLSL!AG9),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5681.4589999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH9-IF(TOCA!$E9=0,AboveHWM!AH9,AboveHWM_PNGC!AH9)-Existing!AH9-NLSL!AH9),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10178.73},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI9-IF(TOCA!$E9=0,AboveHWM!AI9,AboveHWM_PNGC!AI9)-Existing!AI9-NLSL!AI9),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5639.8029999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ9-IF(TOCA!$E9=0,AboveHWM!AJ9,AboveHWM_PNGC!AJ9)-Existing!AJ9-NLSL!AJ9),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8790.8339999999989},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK9-IF(TOCA!$E9=0,AboveHWM!AK9,AboveHWM_PNGC!AK9)-Existing!AK9-NLSL!AK9),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4734.335},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL9-IF(TOCA!$E9=0,AboveHWM!AL9,AboveHWM_PNGC!AL9)-Existing!AL9-NLSL!AL9),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9348.2749999999996},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM9-IF(TOCA!$E9=0,AboveHWM!AM9,AboveHWM_PNGC!AM9)-Existing!AM9-NLSL!AM9),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5146.2530000000006},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN9-IF(TOCA!$E9=0,AboveHWM!AN9,AboveHWM_PNGC!AN9)-Existing!AN9-NLSL!AN9),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8626.6189999999988},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO9-IF(TOCA!$E9=0,AboveHWM!AO9,AboveHWM_PNGC!AO9)-Existing!AO9-NLSL!AO9),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4351.0399999999991},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP9-IF(TOCA!$E9=0,AboveHWM!AP9,AboveHWM_PNGC!AP9)-Existing!AP9-NLSL!AP9),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7465.4839999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ9-IF(TOCA!$E9=0,AboveHWM!AQ9,AboveHWM_PNGC!AQ9)-Existing!AQ9-NLSL!AQ9),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3888.3130000000006},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR9-IF(TOCA!$E9=0,AboveHWM!AR9,AboveHWM_PNGC!AR9)-Existing!AR9-NLSL!AR9),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7606.2330000000011},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS9-IF(TOCA!$E9=0,AboveHWM!AS9,AboveHWM_PNGC!AS9)-Existing!AS9-NLSL!AS9),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4004.2869999999998},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT9-IF(TOCA!$E9=0,AboveHWM!AT9,AboveHWM_PNGC!AT9)-Existing!AT9-NLSL!AT9),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7776.3560000000007},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU9-IF(TOCA!$E9=0,AboveHWM!AU9,AboveHWM_PNGC!AU9)-Existing!AU9-NLSL!AU9),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3900.1089999999999},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV9-IF(TOCA!$E9=0,AboveHWM!AV9,AboveHWM_PNGC!AV9)-Existing!AV9-NLSL!AV9),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7887.4340000000002},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW9-IF(TOCA!$E9=0,AboveHWM!AW9,AboveHWM_PNGC!AW9)-Existing!AW9-NLSL!AW9),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4122.9529999999995},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX9-IF(TOCA!$E9=0,AboveHWM!AX9,AboveHWM_PNGC!AX9)-Existing!AX9-NLSL!AX9),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7285.5090000000009},{"$f":"IF($B9=\"\",\"\",IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY9-IF(TOCA!$E9=0,AboveHWM!AY9,AboveHWM_PNGC!AY9)-Existing!AY9-NLSL!AY9),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R9,TOCA!$U9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S9,TOCA!$V9)-TOCA!$AI9*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B9,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B9,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3697.9580000000001},{"$f":"IF(Init!S10=0,1,0)","v":1},0]
[null,10044,"Canby, City of",{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D10-IF(TOCA!$E10=0,AboveHWM!D10,AboveHWM_PNGC!D10)-Existing!D10-NLSL!D10),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8983.39},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E10-IF(TOCA!$E10=0,AboveHWM!E10,AboveHWM_PNGC!E10)-Existing!E10-NLSL!E10),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4962.5150000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F10-IF(TOCA!$E10=0,AboveHWM!F10,AboveHWM_PNGC!F10)-Existing!F10-NLSL!F10),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9260.0190000000002},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G10-IF(TOCA!$E10=0,AboveHWM!G10,AboveHWM_PNGC!G10)-Existing!G10-NLSL!G10),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5400.0249999999996},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H10-IF(TOCA!$E10=0,AboveHWM!H10,AboveHWM_PNGC!H10)-Existing!H10-NLSL!H10),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11045.982},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I10-IF(TOCA!$E10=0,AboveHWM!I10,AboveHWM_PNGC!I10)-Existing!I10-NLSL!I10),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6972.2379999999994},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J10-IF(TOCA!$E10=0,AboveHWM!J10,AboveHWM_PNGC!J10)-Existing!J10-NLSL!J10),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11393.798000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K10-IF(TOCA!$E10=0,AboveHWM!K10,AboveHWM_PNGC!K10)-Existing!K10-NLSL!K10),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6632.9639999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L10-IF(TOCA!$E10=0,AboveHWM!L10,AboveHWM_PNGC!L10)-Existing!L10-NLSL!L10),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9821.9170000000013},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M10-IF(TOCA!$E10=0,AboveHWM!M10,AboveHWM_PNGC!M10)-Existing!M10-NLSL!M10),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5256.7060000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N10-IF(TOCA!$E10=0,AboveHWM!N10,AboveHWM_PNGC!N10)-Existing!N10-NLSL!N10),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9642.1129999999994},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O10-IF(TOCA!$E10=0,AboveHWM!O10,AboveHWM_PNGC!O10)-Existing!O10-NLSL!O10),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5491.98},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P10-IF(TOCA!$E10=0,AboveHWM!P10,AboveHWM_PNGC!P10)-Existing!P10-NLSL!P10),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9130.268},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q10-IF(TOCA!$E10=0,AboveHWM!Q10,AboveHWM_PNGC!Q10)-Existing!Q10-NLSL!Q10),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4680.6189999999997},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R10-IF(TOCA!$E10=0,AboveHWM!R10,AboveHWM_PNGC!R10)-Existing!R10-NLSL!R10),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8321.7559999999994},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S10-IF(TOCA!$E10=0,AboveHWM!S10,AboveHWM_PNGC!S10)-Existing!S10-NLSL!S10),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4462.7440000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T10-IF(TOCA!$E10=0,AboveHWM!T10,AboveHWM_PNGC!T10)-Existing!T10-NLSL!T10),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8622.6060000000016},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U10-IF(TOCA!$E10=0,AboveHWM!U10,AboveHWM_PNGC!U10)-Existing!U10-NLSL!U10),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4797.6919999999991},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V10-IF(TOCA!$E10=0,AboveHWM!V10,AboveHWM_PNGC!V10)-Existing!V10-NLSL!V10),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9894.3320000000003},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W10-IF(TOCA!$E10=0,AboveHWM!W10,AboveHWM_PNGC!W10)-Existing!W10-NLSL!W10),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5294.4949999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X10-IF(TOCA!$E10=0,AboveHWM!X10,AboveHWM_PNGC!X10)-Existing!X10-NLSL!X10),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10220.296},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y10-IF(TOCA!$E10=0,AboveHWM!Y10,AboveHWM_PNGC!Y10)-Existing!Y10-NLSL!Y10),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5117.2209999999995},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z10-IF(TOCA!$E10=0,AboveHWM!Z10,AboveHWM_PNGC!Z10)-Existing!Z10-NLSL!Z10),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8118.8570000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA10-IF(TOCA!$E10=0,AboveHWM!AA10,AboveHWM_PNGC!AA10)-Existing!AA10-NLSL!AA10),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4867.6869999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB10-IF(TOCA!$E10=0,AboveHWM!AB10,AboveHWM_PNGC!AB10)-Existing!AB10-NLSL!AB10),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9364.505000000001},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC10-IF(TOCA!$E10=0,AboveHWM!AC10,AboveHWM_PNGC!AC10)-Existing!AC10-NLSL!AC10),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4725.7420000000002},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD10-IF(TOCA!$E10=0,AboveHWM!AD10,AboveHWM_PNGC!AD10)-Existing!AD10-NLSL!AD10),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9365.9719999999998},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE10-IF(TOCA!$E10=0,AboveHWM!AE10,AboveHWM_PNGC!AE10)-Existing!AE10-NLSL!AE10),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5442.1689999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF10-IF(TOCA!$E10=0,AboveHWM!AF10,AboveHWM_PNGC!AF10)-Existing!AF10-NLSL!AF10),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11051.425999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG10-IF(TOCA!$E10=0,AboveHWM!AG10,AboveHWM_PNGC!AG10)-Existing!AG10-NLSL!AG10),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6960.2240000000002},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH10-IF(TOCA!$E10=0,AboveHWM!AH10,AboveHWM_PNGC!AH10)-Existing!AH10-NLSL!AH10),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11399.276},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI10-IF(TOCA!$E10=0,AboveHWM!AI10,AboveHWM_PNGC!AI10)-Existing!AI10-NLSL!AI10),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6620.97},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ10-IF(TOCA!$E10=0,AboveHWM!AJ10,AboveHWM_PNGC!AJ10)-Existing!AJ10-NLSL!AJ10),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9435.2199999999993},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK10-IF(TOCA!$E10=0,AboveHWM!AK10,AboveHWM_PNGC!AK10)-Existing!AK10-NLSL!AK10),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5104.2269999999999},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL10-IF(TOCA!$E10=0,AboveHWM!AL10,AboveHWM_PNGC!AL10)-Existing!AL10-NLSL!AL10),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9634.8170000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM10-IF(TOCA!$E10=0,AboveHWM!AM10,AboveHWM_PNGC!AM10)-Existing!AM10-NLSL!AM10),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5472.2},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN10-IF(TOCA!$E10=0,AboveHWM!AN10,AboveHWM_PNGC!AN10)-Existing!AN10-NLSL!AN10),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9119.3730000000014},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO10-IF(TOCA!$E10=0,AboveHWM!AO10,AboveHWM_PNGC!AO10)-Existing!AO10-NLSL!AO10),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4659.1440000000002},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP10-IF(TOCA!$E10=0,AboveHWM!AP10,AboveHWM_PNGC!AP10)-Existing!AP10-NLSL!AP10),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8305.1920000000009},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ10-IF(TOCA!$E10=0,AboveHWM!AQ10,AboveHWM_PNGC!AQ10)-Existing!AQ10-NLSL!AQ10),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4435.2020000000002},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR10-IF(TOCA!$E10=0,AboveHWM!AR10,AboveHWM_PNGC!AR10)-Existing!AR10-NLSL!AR10),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8610.8240000000005},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS10-IF(TOCA!$E10=0,AboveHWM!AS10,AboveHWM_PNGC!AS10)-Existing!AS10-NLSL!AS10),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4774.3},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT10-IF(TOCA!$E10=0,AboveHWM!AT10,AboveHWM_PNGC!AT10)-Existing!AT10-NLSL!AT10),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9888.875},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU10-IF(TOCA!$E10=0,AboveHWM!AU10,AboveHWM_PNGC!AU10)-Existing!AU10-NLSL!AU10),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5273.0920000000006},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV10-IF(TOCA!$E10=0,AboveHWM!AV10,AboveHWM_PNGC!AV10)-Existing!AV10-NLSL!AV10),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9908.6820000000007},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW10-IF(TOCA!$E10=0,AboveHWM!AW10,AboveHWM_PNGC!AW10)-Existing!AW10-NLSL!AW10),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5403.0300000000007},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX10-IF(TOCA!$E10=0,AboveHWM!AX10,AboveHWM_PNGC!AX10)-Existing!AX10-NLSL!AX10),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8371.018},{"$f":"IF($B10=\"\",\"\",IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY10-IF(TOCA!$E10=0,AboveHWM!AY10,AboveHWM_PNGC!AY10)-Existing!AY10-NLSL!AY10),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R10,TOCA!$U10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S10,TOCA!$V10)-TOCA!$AI10*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B10,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B10,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4577.2430000000004},{"$f":"IF(Init!S11=0,1,0)","v":1},0]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D11-IF(TOCA!$E11=0,AboveHWM!D11,AboveHWM_PNGC!D11)-Existing!D11-NLSL!D11),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":30812.292999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E11-IF(TOCA!$E11=0,AboveHWM!E11,AboveHWM_PNGC!E11)-Existing!E11-NLSL!E11),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17443.796000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F11-IF(TOCA!$E11=0,AboveHWM!F11,AboveHWM_PNGC!F11)-Existing!F11-NLSL!F11),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32407.929},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G11-IF(TOCA!$E11=0,AboveHWM!G11,AboveHWM_PNGC!G11)-Existing!G11-NLSL!G11),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21613.932000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H11-IF(TOCA!$E11=0,AboveHWM!H11,AboveHWM_PNGC!H11)-Existing!H11-NLSL!H11),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":50242.749000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I11-IF(TOCA!$E11=0,AboveHWM!I11,AboveHWM_PNGC!I11)-Existing!I11-NLSL!I11),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":33396.345000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J11-IF(TOCA!$E11=0,AboveHWM!J11,AboveHWM_PNGC!J11)-Existing!J11-NLSL!J11),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":47051.246999999996},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K11-IF(TOCA!$E11=0,AboveHWM!K11,AboveHWM_PNGC!K11)-Existing!K11-NLSL!K11),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32003.506999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L11-IF(TOCA!$E11=0,AboveHWM!L11,AboveHWM_PNGC!L11)-Existing!L11-NLSL!L11),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36177.206000000006},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M11-IF(TOCA!$E11=0,AboveHWM!M11,AboveHWM_PNGC!M11)-Existing!M11-NLSL!M11),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22992.427},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N11-IF(TOCA!$E11=0,AboveHWM!N11,AboveHWM_PNGC!N11)-Existing!N11-NLSL!N11),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":38270.023999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O11-IF(TOCA!$E11=0,AboveHWM!O11,AboveHWM_PNGC!O11)-Existing!O11-NLSL!O11),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23533.645},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P11-IF(TOCA!$E11=0,AboveHWM!P11,AboveHWM_PNGC!P11)-Existing!P11-NLSL!P11),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34640.165000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q11-IF(TOCA!$E11=0,AboveHWM!Q11,AboveHWM_PNGC!Q11)-Existing!Q11-NLSL!Q11),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21228.32},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R11-IF(TOCA!$E11=0,AboveHWM!R11,AboveHWM_PNGC!R11)-Existing!R11-NLSL!R11),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":30143.805},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S11-IF(TOCA!$E11=0,AboveHWM!S11,AboveHWM_PNGC!S11)-Existing!S11-NLSL!S11),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20073.006999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T11-IF(TOCA!$E11=0,AboveHWM!T11,AboveHWM_PNGC!T11)-Existing!T11-NLSL!T11),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31504.819999999996},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U11-IF(TOCA!$E11=0,AboveHWM!U11,AboveHWM_PNGC!U11)-Existing!U11-NLSL!U11),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18120.084999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V11-IF(TOCA!$E11=0,AboveHWM!V11,AboveHWM_PNGC!V11)-Existing!V11-NLSL!V11),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35519.796999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W11-IF(TOCA!$E11=0,AboveHWM!W11,AboveHWM_PNGC!W11)-Existing!W11-NLSL!W11),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22482.767},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X11-IF(TOCA!$E11=0,AboveHWM!X11,AboveHWM_PNGC!X11)-Existing!X11-NLSL!X11),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36115.267},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y11-IF(TOCA!$E11=0,AboveHWM!Y11,AboveHWM_PNGC!Y11)-Existing!Y11-NLSL!Y11),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20603.583999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z11-IF(TOCA!$E11=0,AboveHWM!Z11,AboveHWM_PNGC!Z11)-Existing!Z11-NLSL!Z11),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27788.521000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA11-IF(TOCA!$E11=0,AboveHWM!AA11,AboveHWM_PNGC!AA11)-Existing!AA11-NLSL!AA11),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17192.373},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB11-IF(TOCA!$E11=0,AboveHWM!AB11,AboveHWM_PNGC!AB11)-Existing!AB11-NLSL!AB11),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":30348.664000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC11-IF(TOCA!$E11=0,AboveHWM!AC11,AboveHWM_PNGC!AC11)-Existing!AC11-NLSL!AC11),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17514.616000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD11-IF(TOCA!$E11=0,AboveHWM!AD11,AboveHWM_PNGC!AD11)-Existing!AD11-NLSL!AD11),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":32244.875},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE11-IF(TOCA!$E11=0,AboveHWM!AE11,AboveHWM_PNGC!AE11)-Existing!AE11-NLSL!AE11),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21423.965},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF11-IF(TOCA!$E11=0,AboveHWM!AF11,AboveHWM_PNGC!AF11)-Existing!AF11-NLSL!AF11),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":50080.461000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG11-IF(TOCA!$E11=0,AboveHWM!AG11,AboveHWM_PNGC!AG11)-Existing!AG11-NLSL!AG11),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":33165.881999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH11-IF(TOCA!$E11=0,AboveHWM!AH11,AboveHWM_PNGC!AH11)-Existing!AH11-NLSL!AH11),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46859.353999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI11-IF(TOCA!$E11=0,AboveHWM!AI11,AboveHWM_PNGC!AI11)-Existing!AI11-NLSL!AI11),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31802.656999999999},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ11-IF(TOCA!$E11=0,AboveHWM!AJ11,AboveHWM_PNGC!AJ11)-Existing!AJ11-NLSL!AJ11),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35371.807000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK11-IF(TOCA!$E11=0,AboveHWM!AK11,AboveHWM_PNGC!AK11)-Existing!AK11-NLSL!AK11),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22360.869000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL11-IF(TOCA!$E11=0,AboveHWM!AL11,AboveHWM_PNGC!AL11)-Existing!AL11-NLSL!AL11),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":38094.983},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM11-IF(TOCA!$E11=0,AboveHWM!AM11,AboveHWM_PNGC!AM11)-Existing!AM11-NLSL!AM11),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23317.588000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN11-IF(TOCA!$E11=0,AboveHWM!AN11,AboveHWM_PNGC!AN11)-Existing!AN11-NLSL!AN11),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":34468.061000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO11-IF(TOCA!$E11=0,AboveHWM!AO11,AboveHWM_PNGC!AO11)-Existing!AO11-NLSL!AO11),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21049.043999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP11-IF(TOCA!$E11=0,AboveHWM!AP11,AboveHWM_PNGC!AP11)-Existing!AP11-NLSL!AP11),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":29953.470999999998},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ11-IF(TOCA!$E11=0,AboveHWM!AQ11,AboveHWM_PNGC!AQ11)-Existing!AQ11-NLSL!AQ11),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19870.53},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR11-IF(TOCA!$E11=0,AboveHWM!AR11,AboveHWM_PNGC!AR11)-Existing!AR11-NLSL!AR11),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":31366.355000000003},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS11-IF(TOCA!$E11=0,AboveHWM!AS11,AboveHWM_PNGC!AS11)-Existing!AS11-NLSL!AS11),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17907.199000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT11-IF(TOCA!$E11=0,AboveHWM!AT11,AboveHWM_PNGC!AT11)-Existing!AT11-NLSL!AT11),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":35339.17},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU11-IF(TOCA!$E11=0,AboveHWM!AU11,AboveHWM_PNGC!AU11)-Existing!AU11-NLSL!AU11),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22270.626},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV11-IF(TOCA!$E11=0,AboveHWM!AV11,AboveHWM_PNGC!AV11)-Existing!AV11-NLSL!AV11),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":36228.182000000001},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW11-IF(TOCA!$E11=0,AboveHWM!AW11,AboveHWM_PNGC!AW11)-Existing!AW11-NLSL!AW11),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20097.88},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX11-IF(TOCA!$E11=0,AboveHWM!AX11,AboveHWM_PNGC!AX11)-Existing!AX11-NLSL!AX11),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":27360.258000000002},{"$f":"IF($B11=\"\",\"\",IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY11-IF(TOCA!$E11=0,AboveHWM!AY11,AboveHWM_PNGC!AY11)-Existing!AY11-NLSL!AY11),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R11,TOCA!$U11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S11,TOCA!$V11)-TOCA!$AI11*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B11,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B11,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17269.293000000001},{"$f":"IF(Init!S12=0,1,0)","v":1},0]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D12-IF(TOCA!$E12=0,AboveHWM!D12,AboveHWM_PNGC!D12)-Existing!D12-NLSL!D12),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":65346.300999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E12-IF(TOCA!$E12=0,AboveHWM!E12,AboveHWM_PNGC!E12)-Existing!E12-NLSL!E12),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46127.538999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F12-IF(TOCA!$E12=0,AboveHWM!F12,AboveHWM_PNGC!F12)-Existing!F12-NLSL!F12),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":66185.554999999993},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G12-IF(TOCA!$E12=0,AboveHWM!G12,AboveHWM_PNGC!G12)-Existing!G12-NLSL!G12),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":48099.211000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H12-IF(TOCA!$E12=0,AboveHWM!H12,AboveHWM_PNGC!H12)-Existing!H12-NLSL!H12),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":78777.031000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I12-IF(TOCA!$E12=0,AboveHWM!I12,AboveHWM_PNGC!I12)-Existing!I12-NLSL!I12),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60727.375},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J12-IF(TOCA!$E12=0,AboveHWM!J12,AboveHWM_PNGC!J12)-Existing!J12-NLSL!J12),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77755.070000000007},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K12-IF(TOCA!$E12=0,AboveHWM!K12,AboveHWM_PNGC!K12)-Existing!K12-NLSL!K12),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":55157.695},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L12-IF(TOCA!$E12=0,AboveHWM!L12,AboveHWM_PNGC!L12)-Existing!L12-NLSL!L12),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":69574.039000000004},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M12-IF(TOCA!$E12=0,AboveHWM!M12,AboveHWM_PNGC!M12)-Existing!M12-NLSL!M12),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":46218.434000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N12-IF(TOCA!$E12=0,AboveHWM!N12,AboveHWM_PNGC!N12)-Existing!N12-NLSL!N12),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":71821.664000000004},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O12-IF(TOCA!$E12=0,AboveHWM!O12,AboveHWM_PNGC!O12)-Existing!O12-NLSL!O12),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":51208.546999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P12-IF(TOCA!$E12=0,AboveHWM!P12,AboveHWM_PNGC!P12)-Existing!P12-NLSL!P12),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":67100.258000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q12-IF(TOCA!$E12=0,AboveHWM!Q12,AboveHWM_PNGC!Q12)-Existing!Q12-NLSL!Q12),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":44832.91},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R12-IF(TOCA!$E12=0,AboveHWM!R12,AboveHWM_PNGC!R12)-Existing!R12-NLSL!R12),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":57031.366999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S12-IF(TOCA!$E12=0,AboveHWM!S12,AboveHWM_PNGC!S12)-Existing!S12-NLSL!S12),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":40734.07},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T12-IF(TOCA!$E12=0,AboveHWM!T12,AboveHWM_PNGC!T12)-Existing!T12-NLSL!T12),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":54272.586000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U12-IF(TOCA!$E12=0,AboveHWM!U12,AboveHWM_PNGC!U12)-Existing!U12-NLSL!U12),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":39515.921999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V12-IF(TOCA!$E12=0,AboveHWM!V12,AboveHWM_PNGC!V12)-Existing!V12-NLSL!V12),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":58016.711000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W12-IF(TOCA!$E12=0,AboveHWM!W12,AboveHWM_PNGC!W12)-Existing!W12-NLSL!W12),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":41565.656000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X12-IF(TOCA!$E12=0,AboveHWM!X12,AboveHWM_PNGC!X12)-Existing!X12-NLSL!X12),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":61222.108999999997},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y12-IF(TOCA!$E12=0,AboveHWM!Y12,AboveHWM_PNGC!Y12)-Existing!Y12-NLSL!Y12),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":39726.737999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z12-IF(TOCA!$E12=0,AboveHWM!Z12,AboveHWM_PNGC!Z12)-Existing!Z12-NLSL!Z12),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":53948.281000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA12-IF(TOCA!$E12=0,AboveHWM!AA12,AboveHWM_PNGC!AA12)-Existing!AA12-NLSL!AA12),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":42948.027000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB12-IF(TOCA!$E12=0,AboveHWM!AB12,AboveHWM_PNGC!AB12)-Existing!AB12-NLSL!AB12),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":67885.452999999994},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC12-IF(TOCA!$E12=0,AboveHWM!AC12,AboveHWM_PNGC!AC12)-Existing!AC12-NLSL!AC12),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":43728.277000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD12-IF(TOCA!$E12=0,AboveHWM!AD12,AboveHWM_PNGC!AD12)-Existing!AD12-NLSL!AD12),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":66268.616999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE12-IF(TOCA!$E12=0,AboveHWM!AE12,AboveHWM_PNGC!AE12)-Existing!AE12-NLSL!AE12),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":48159.586000000003},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF12-IF(TOCA!$E12=0,AboveHWM!AF12,AboveHWM_PNGC!AF12)-Existing!AF12-NLSL!AF12),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":78875.945000000007},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG12-IF(TOCA!$E12=0,AboveHWM!AG12,AboveHWM_PNGC!AG12)-Existing!AG12-NLSL!AG12),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":60803.620999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH12-IF(TOCA!$E12=0,AboveHWM!AH12,AboveHWM_PNGC!AH12)-Existing!AH12-NLSL!AH12),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77852.672000000006},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI12-IF(TOCA!$E12=0,AboveHWM!AI12,AboveHWM_PNGC!AI12)-Existing!AI12-NLSL!AI12),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":55226.949000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ12-IF(TOCA!$E12=0,AboveHWM!AJ12,AboveHWM_PNGC!AJ12)-Existing!AJ12-NLSL!AJ12),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":66891.366999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK12-IF(TOCA!$E12=0,AboveHWM!AK12,AboveHWM_PNGC!AK12)-Existing!AK12-NLSL!AK12),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":45048.675999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL12-IF(TOCA!$E12=0,AboveHWM!AL12,AboveHWM_PNGC!AL12)-Existing!AL12-NLSL!AL12),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":71911.827999999994},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM12-IF(TOCA!$E12=0,AboveHWM!AM12,AboveHWM_PNGC!AM12)-Existing!AM12-NLSL!AM12),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":51272.832000000002},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN12-IF(TOCA!$E12=0,AboveHWM!AN12,AboveHWM_PNGC!AN12)-Existing!AN12-NLSL!AN12),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":67184.476999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO12-IF(TOCA!$E12=0,AboveHWM!AO12,AboveHWM_PNGC!AO12)-Existing!AO12-NLSL!AO12),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":44889.18},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP12-IF(TOCA!$E12=0,AboveHWM!AP12,AboveHWM_PNGC!AP12)-Existing!AP12-NLSL!AP12),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":57102.940999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ12-IF(TOCA!$E12=0,AboveHWM!AQ12,AboveHWM_PNGC!AQ12)-Existing!AQ12-NLSL!AQ12),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":40785.190999999999},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR12-IF(TOCA!$E12=0,AboveHWM!AR12,AboveHWM_PNGC!AR12)-Existing!AR12-NLSL!AR12),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":54340.695},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS12-IF(TOCA!$E12=0,AboveHWM!AS12,AboveHWM_PNGC!AS12)-Existing!AS12-NLSL!AS12),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":39565.504000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT12-IF(TOCA!$E12=0,AboveHWM!AT12,AboveHWM_PNGC!AT12)-Existing!AT12-NLSL!AT12),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":58089.504000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU12-IF(TOCA!$E12=0,AboveHWM!AU12,AboveHWM_PNGC!AU12)-Existing!AU12-NLSL!AU12),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":41617.805},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV12-IF(TOCA!$E12=0,AboveHWM!AV12,AboveHWM_PNGC!AV12)-Existing!AV12-NLSL!AV12),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":59073.773000000001},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW12-IF(TOCA!$E12=0,AboveHWM!AW12,AboveHWM_PNGC!AW12)-Existing!AW12-NLSL!AW12),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":42001.737999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX12-IF(TOCA!$E12=0,AboveHWM!AX12,AboveHWM_PNGC!AX12)-Existing!AX12-NLSL!AX12),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":56222.987999999998},{"$f":"IF($B12=\"\",\"\",IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY12-IF(TOCA!$E12=0,AboveHWM!AY12,AboveHWM_PNGC!AY12)-Existing!AY12-NLSL!AY12),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R12,TOCA!$U12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S12,TOCA!$V12)-TOCA!$AI12*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B12,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B12,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":40794.894999999997},{"$f":"IF(Init!S13=0,1,0)","v":1},0]
[null,10055,"Albion, City of",{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D13-IF(TOCA!$E13=0,AboveHWM!D13,AboveHWM_PNGC!D13)-Existing!D13-NLSL!D13),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":152.29400000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E13-IF(TOCA!$E13=0,AboveHWM!E13,AboveHWM_PNGC!E13)-Existing!E13-NLSL!E13),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":108.10899999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F13-IF(TOCA!$E13=0,AboveHWM!F13,AboveHWM_PNGC!F13)-Existing!F13-NLSL!F13),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":167.83500000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G13-IF(TOCA!$E13=0,AboveHWM!G13,AboveHWM_PNGC!G13)-Existing!G13-NLSL!G13),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":129.59399999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H13-IF(TOCA!$E13=0,AboveHWM!H13,AboveHWM_PNGC!H13)-Existing!H13-NLSL!H13),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":250.24799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I13-IF(TOCA!$E13=0,AboveHWM!I13,AboveHWM_PNGC!I13)-Existing!I13-NLSL!I13),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.80600000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J13-IF(TOCA!$E13=0,AboveHWM!J13,AboveHWM_PNGC!J13)-Existing!J13-NLSL!J13),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":248.46799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K13-IF(TOCA!$E13=0,AboveHWM!K13,AboveHWM_PNGC!K13)-Existing!K13-NLSL!K13),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":194.03100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L13-IF(TOCA!$E13=0,AboveHWM!L13,AboveHWM_PNGC!L13)-Existing!L13-NLSL!L13),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.45},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M13-IF(TOCA!$E13=0,AboveHWM!M13,AboveHWM_PNGC!M13)-Existing!M13-NLSL!M13),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":149.55500000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N13-IF(TOCA!$E13=0,AboveHWM!N13,AboveHWM_PNGC!N13)-Existing!N13-NLSL!N13),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":178.899},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O13-IF(TOCA!$E13=0,AboveHWM!O13,AboveHWM_PNGC!O13)-Existing!O13-NLSL!O13),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":137.512},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P13-IF(TOCA!$E13=0,AboveHWM!P13,AboveHWM_PNGC!P13)-Existing!P13-NLSL!P13),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.17699999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q13-IF(TOCA!$E13=0,AboveHWM!Q13,AboveHWM_PNGC!Q13)-Existing!Q13-NLSL!Q13),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":105.449},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R13-IF(TOCA!$E13=0,AboveHWM!R13,AboveHWM_PNGC!R13)-Existing!R13-NLSL!R13),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":125.215},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S13-IF(TOCA!$E13=0,AboveHWM!S13,AboveHWM_PNGC!S13)-Existing!S13-NLSL!S13),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":87.739000000000004},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T13-IF(TOCA!$E13=0,AboveHWM!T13,AboveHWM_PNGC!T13)-Existing!T13-NLSL!T13),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":122.48099999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U13-IF(TOCA!$E13=0,AboveHWM!U13,AboveHWM_PNGC!U13)-Existing!U13-NLSL!U13),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77.474000000000004},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V13-IF(TOCA!$E13=0,AboveHWM!V13,AboveHWM_PNGC!V13)-Existing!V13-NLSL!V13),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":143.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W13-IF(TOCA!$E13=0,AboveHWM!W13,AboveHWM_PNGC!W13)-Existing!W13-NLSL!W13),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":84.379000000000005},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X13-IF(TOCA!$E13=0,AboveHWM!X13,AboveHWM_PNGC!X13)-Existing!X13-NLSL!X13),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":137.83799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y13-IF(TOCA!$E13=0,AboveHWM!Y13,AboveHWM_PNGC!Y13)-Existing!Y13-NLSL!Y13),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":73.451999999999998},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z13-IF(TOCA!$E13=0,AboveHWM!Z13,AboveHWM_PNGC!Z13)-Existing!Z13-NLSL!Z13),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":111.376},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA13-IF(TOCA!$E13=0,AboveHWM!AA13,AboveHWM_PNGC!AA13)-Existing!AA13-NLSL!AA13),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":79.225999999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB13-IF(TOCA!$E13=0,AboveHWM!AB13,AboveHWM_PNGC!AB13)-Existing!AB13-NLSL!AB13),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":158.09899999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC13-IF(TOCA!$E13=0,AboveHWM!AC13,AboveHWM_PNGC!AC13)-Existing!AC13-NLSL!AC13),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":102.304},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD13-IF(TOCA!$E13=0,AboveHWM!AD13,AboveHWM_PNGC!AD13)-Existing!AD13-NLSL!AD13),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":167.83500000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE13-IF(TOCA!$E13=0,AboveHWM!AE13,AboveHWM_PNGC!AE13)-Existing!AE13-NLSL!AE13),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":129.59399999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF13-IF(TOCA!$E13=0,AboveHWM!AF13,AboveHWM_PNGC!AF13)-Existing!AF13-NLSL!AF13),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":250.24799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG13-IF(TOCA!$E13=0,AboveHWM!AG13,AboveHWM_PNGC!AG13)-Existing!AG13-NLSL!AG13),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.80600000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH13-IF(TOCA!$E13=0,AboveHWM!AH13,AboveHWM_PNGC!AH13)-Existing!AH13-NLSL!AH13),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":248.46799999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI13-IF(TOCA!$E13=0,AboveHWM!AI13,AboveHWM_PNGC!AI13)-Existing!AI13-NLSL!AI13),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":194.03100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ13-IF(TOCA!$E13=0,AboveHWM!AJ13,AboveHWM_PNGC!AJ13)-Existing!AJ13-NLSL!AJ13),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":198.22399999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK13-IF(TOCA!$E13=0,AboveHWM!AK13,AboveHWM_PNGC!AK13)-Existing!AK13-NLSL!AK13),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":145.614},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL13-IF(TOCA!$E13=0,AboveHWM!AL13,AboveHWM_PNGC!AL13)-Existing!AL13-NLSL!AL13),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":178.899},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM13-IF(TOCA!$E13=0,AboveHWM!AM13,AboveHWM_PNGC!AM13)-Existing!AM13-NLSL!AM13),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":137.512},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN13-IF(TOCA!$E13=0,AboveHWM!AN13,AboveHWM_PNGC!AN13)-Existing!AN13-NLSL!AN13),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":153.17699999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO13-IF(TOCA!$E13=0,AboveHWM!AO13,AboveHWM_PNGC!AO13)-Existing!AO13-NLSL!AO13),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":105.449},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP13-IF(TOCA!$E13=0,AboveHWM!AP13,AboveHWM_PNGC!AP13)-Existing!AP13-NLSL!AP13),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":125.215},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ13-IF(TOCA!$E13=0,AboveHWM!AQ13,AboveHWM_PNGC!AQ13)-Existing!AQ13-NLSL!AQ13),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":87.739000000000004},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR13-IF(TOCA!$E13=0,AboveHWM!AR13,AboveHWM_PNGC!AR13)-Existing!AR13-NLSL!AR13),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":122.48099999999999},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS13-IF(TOCA!$E13=0,AboveHWM!AS13,AboveHWM_PNGC!AS13)-Existing!AS13-NLSL!AS13),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":77.474000000000004},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT13-IF(TOCA!$E13=0,AboveHWM!AT13,AboveHWM_PNGC!AT13)-Existing!AT13-NLSL!AT13),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":143.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU13-IF(TOCA!$E13=0,AboveHWM!AU13,AboveHWM_PNGC!AU13)-Existing!AU13-NLSL!AU13),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":84.379000000000005},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV13-IF(TOCA!$E13=0,AboveHWM!AV13,AboveHWM_PNGC!AV13)-Existing!AV13-NLSL!AV13),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":133.12700000000001},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW13-IF(TOCA!$E13=0,AboveHWM!AW13,AboveHWM_PNGC!AW13)-Existing!AW13-NLSL!AW13),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":78.162000000000006},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX13-IF(TOCA!$E13=0,AboveHWM!AX13,AboveHWM_PNGC!AX13)-Existing!AX13-NLSL!AX13),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":115.767},{"$f":"IF($B13=\"\",\"\",IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY13-IF(TOCA!$E13=0,AboveHWM!AY13,AboveHWM_PNGC!AY13)-Existing!AY13-NLSL!AY13),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R13,TOCA!$U13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S13,TOCA!$V13)-TOCA!$AI13*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B13,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B13,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":74.834999999999994},{"$f":"IF(Init!S14=0,1,0)","v":1},0]
[null,10057,"Ashland, City of",{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D14-IF(TOCA!$E14=0,AboveHWM!D14,AboveHWM_PNGC!D14)-Existing!D14-NLSL!D14),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8226.9770000000008},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E14-IF(TOCA!$E14=0,AboveHWM!E14,AboveHWM_PNGC!E14)-Existing!E14-NLSL!E14),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4742.8130000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F14-IF(TOCA!$E14=0,AboveHWM!F14,AboveHWM_PNGC!F14)-Existing!F14-NLSL!F14),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9216.3310000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G14-IF(TOCA!$E14=0,AboveHWM!G14,AboveHWM_PNGC!G14)-Existing!G14-NLSL!G14),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5591.8940000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H14-IF(TOCA!$E14=0,AboveHWM!H14,AboveHWM_PNGC!H14)-Existing!H14-NLSL!H14),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11194.218000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I14-IF(TOCA!$E14=0,AboveHWM!I14,AboveHWM_PNGC!I14)-Existing!I14-NLSL!I14),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7442.1940000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J14-IF(TOCA!$E14=0,AboveHWM!J14,AboveHWM_PNGC!J14)-Existing!J14-NLSL!J14),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11162.081},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K14-IF(TOCA!$E14=0,AboveHWM!K14,AboveHWM_PNGC!K14)-Existing!K14-NLSL!K14),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6721.8450000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L14-IF(TOCA!$E14=0,AboveHWM!L14,AboveHWM_PNGC!L14)-Existing!L14-NLSL!L14),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9725.14},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M14-IF(TOCA!$E14=0,AboveHWM!M14,AboveHWM_PNGC!M14)-Existing!M14-NLSL!M14),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5482.442},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N14-IF(TOCA!$E14=0,AboveHWM!N14,AboveHWM_PNGC!N14)-Existing!N14-NLSL!N14),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9400.2919999999995},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O14-IF(TOCA!$E14=0,AboveHWM!O14,AboveHWM_PNGC!O14)-Existing!O14-NLSL!O14),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5665.7539999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P14-IF(TOCA!$E14=0,AboveHWM!P14,AboveHWM_PNGC!P14)-Existing!P14-NLSL!P14),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8431.7469999999994},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q14-IF(TOCA!$E14=0,AboveHWM!Q14,AboveHWM_PNGC!Q14)-Existing!Q14-NLSL!Q14),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4545.942},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R14-IF(TOCA!$E14=0,AboveHWM!R14,AboveHWM_PNGC!R14)-Existing!R14-NLSL!R14),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7771.33},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S14-IF(TOCA!$E14=0,AboveHWM!S14,AboveHWM_PNGC!S14)-Existing!S14-NLSL!S14),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4450.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T14-IF(TOCA!$E14=0,AboveHWM!T14,AboveHWM_PNGC!T14)-Existing!T14-NLSL!T14),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7941.8729999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U14-IF(TOCA!$E14=0,AboveHWM!U14,AboveHWM_PNGC!U14)-Existing!U14-NLSL!U14),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4577.723},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V14-IF(TOCA!$E14=0,AboveHWM!V14,AboveHWM_PNGC!V14)-Existing!V14-NLSL!V14),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10045.19},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W14-IF(TOCA!$E14=0,AboveHWM!W14,AboveHWM_PNGC!W14)-Existing!W14-NLSL!W14),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5397.3119999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X14-IF(TOCA!$E14=0,AboveHWM!X14,AboveHWM_PNGC!X14)-Existing!X14-NLSL!X14),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10229.019},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y14-IF(TOCA!$E14=0,AboveHWM!Y14,AboveHWM_PNGC!Y14)-Existing!Y14-NLSL!Y14),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5045.1139999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z14-IF(TOCA!$E14=0,AboveHWM!Z14,AboveHWM_PNGC!Z14)-Existing!Z14-NLSL!Z14),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7757.9260000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA14-IF(TOCA!$E14=0,AboveHWM!AA14,AboveHWM_PNGC!AA14)-Existing!AA14-NLSL!AA14),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4861.4549999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB14-IF(TOCA!$E14=0,AboveHWM!AB14,AboveHWM_PNGC!AB14)-Existing!AB14-NLSL!AB14),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8535.1290000000008},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC14-IF(TOCA!$E14=0,AboveHWM!AC14,AboveHWM_PNGC!AC14)-Existing!AC14-NLSL!AC14),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4434.6610000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD14-IF(TOCA!$E14=0,AboveHWM!AD14,AboveHWM_PNGC!AD14)-Existing!AD14-NLSL!AD14),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9216.3310000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE14-IF(TOCA!$E14=0,AboveHWM!AE14,AboveHWM_PNGC!AE14)-Existing!AE14-NLSL!AE14),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5591.8940000000002},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF14-IF(TOCA!$E14=0,AboveHWM!AF14,AboveHWM_PNGC!AF14)-Existing!AF14-NLSL!AF14),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11194.218000000001},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG14-IF(TOCA!$E14=0,AboveHWM!AG14,AboveHWM_PNGC!AG14)-Existing!AG14-NLSL!AG14),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7442.1940000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH14-IF(TOCA!$E14=0,AboveHWM!AH14,AboveHWM_PNGC!AH14)-Existing!AH14-NLSL!AH14),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11162.081},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI14-IF(TOCA!$E14=0,AboveHWM!AI14,AboveHWM_PNGC!AI14)-Existing!AI14-NLSL!AI14),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6721.8450000000003},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ14-IF(TOCA!$E14=0,AboveHWM!AJ14,AboveHWM_PNGC!AJ14)-Existing!AJ14-NLSL!AJ14),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9343.3179999999993},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK14-IF(TOCA!$E14=0,AboveHWM!AK14,AboveHWM_PNGC!AK14)-Existing!AK14-NLSL!AK14),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5350.1419999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL14-IF(TOCA!$E14=0,AboveHWM!AL14,AboveHWM_PNGC!AL14)-Existing!AL14-NLSL!AL14),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9400.2919999999995},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM14-IF(TOCA!$E14=0,AboveHWM!AM14,AboveHWM_PNGC!AM14)-Existing!AM14-NLSL!AM14),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5665.7539999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN14-IF(TOCA!$E14=0,AboveHWM!AN14,AboveHWM_PNGC!AN14)-Existing!AN14-NLSL!AN14),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8431.7469999999994},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO14-IF(TOCA!$E14=0,AboveHWM!AO14,AboveHWM_PNGC!AO14)-Existing!AO14-NLSL!AO14),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4545.942},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP14-IF(TOCA!$E14=0,AboveHWM!AP14,AboveHWM_PNGC!AP14)-Existing!AP14-NLSL!AP14),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7771.33},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ14-IF(TOCA!$E14=0,AboveHWM!AQ14,AboveHWM_PNGC!AQ14)-Existing!AQ14-NLSL!AQ14),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4450.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR14-IF(TOCA!$E14=0,AboveHWM!AR14,AboveHWM_PNGC!AR14)-Existing!AR14-NLSL!AR14),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7941.8729999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS14-IF(TOCA!$E14=0,AboveHWM!AS14,AboveHWM_PNGC!AS14)-Existing!AS14-NLSL!AS14),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4577.723},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT14-IF(TOCA!$E14=0,AboveHWM!AT14,AboveHWM_PNGC!AT14)-Existing!AT14-NLSL!AT14),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10045.19},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU14-IF(TOCA!$E14=0,AboveHWM!AU14,AboveHWM_PNGC!AU14)-Existing!AU14-NLSL!AU14),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5397.3119999999999},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV14-IF(TOCA!$E14=0,AboveHWM!AV14,AboveHWM_PNGC!AV14)-Existing!AV14-NLSL!AV14),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9865.3649999999998},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW14-IF(TOCA!$E14=0,AboveHWM!AW14,AboveHWM_PNGC!AW14)-Existing!AW14-NLSL!AW14),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5407.768},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX14-IF(TOCA!$E14=0,AboveHWM!AX14,AboveHWM_PNGC!AX14)-Existing!AX14-NLSL!AX14),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8067.5919999999996},{"$f":"IF($B14=\"\",\"\",IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY14-IF(TOCA!$E14=0,AboveHWM!AY14,AboveHWM_PNGC!AY14)-Existing!AY14-NLSL!AY14),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R14,TOCA!$U14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S14,TOCA!$V14)-TOCA!$AI14*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B14,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B14,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4551.7889999999998},{"$f":"IF(Init!S15=0,1,0)","v":1},0]
[null,10059,"Bandon, City of",{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D15-IF(TOCA!$E15=0,AboveHWM!D15,AboveHWM_PNGC!D15)-Existing!D15-NLSL!D15),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3253.4650000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E15-IF(TOCA!$E15=0,AboveHWM!E15,AboveHWM_PNGC!E15)-Existing!E15-NLSL!E15),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1950.085},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F15-IF(TOCA!$E15=0,AboveHWM!F15,AboveHWM_PNGC!F15)-Existing!F15-NLSL!F15),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G15-IF(TOCA!$E15=0,AboveHWM!G15,AboveHWM_PNGC!G15)-Existing!G15-NLSL!G15),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H15-IF(TOCA!$E15=0,AboveHWM!H15,AboveHWM_PNGC!H15)-Existing!H15-NLSL!H15),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I15-IF(TOCA!$E15=0,AboveHWM!I15,AboveHWM_PNGC!I15)-Existing!I15-NLSL!I15),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J15-IF(TOCA!$E15=0,AboveHWM!J15,AboveHWM_PNGC!J15)-Existing!J15-NLSL!J15),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K15-IF(TOCA!$E15=0,AboveHWM!K15,AboveHWM_PNGC!K15)-Existing!K15-NLSL!K15),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L15-IF(TOCA!$E15=0,AboveHWM!L15,AboveHWM_PNGC!L15)-Existing!L15-NLSL!L15),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4238.6540000000005},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M15-IF(TOCA!$E15=0,AboveHWM!M15,AboveHWM_PNGC!M15)-Existing!M15-NLSL!M15),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2523.5329999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N15-IF(TOCA!$E15=0,AboveHWM!N15,AboveHWM_PNGC!N15)-Existing!N15-NLSL!N15),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O15-IF(TOCA!$E15=0,AboveHWM!O15,AboveHWM_PNGC!O15)-Existing!O15-NLSL!O15),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P15-IF(TOCA!$E15=0,AboveHWM!P15,AboveHWM_PNGC!P15)-Existing!P15-NLSL!P15),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q15-IF(TOCA!$E15=0,AboveHWM!Q15,AboveHWM_PNGC!Q15)-Existing!Q15-NLSL!Q15),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R15-IF(TOCA!$E15=0,AboveHWM!R15,AboveHWM_PNGC!R15)-Existing!R15-NLSL!R15),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S15-IF(TOCA!$E15=0,AboveHWM!S15,AboveHWM_PNGC!S15)-Existing!S15-NLSL!S15),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T15-IF(TOCA!$E15=0,AboveHWM!T15,AboveHWM_PNGC!T15)-Existing!T15-NLSL!T15),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U15-IF(TOCA!$E15=0,AboveHWM!U15,AboveHWM_PNGC!U15)-Existing!U15-NLSL!U15),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V15-IF(TOCA!$E15=0,AboveHWM!V15,AboveHWM_PNGC!V15)-Existing!V15-NLSL!V15),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W15-IF(TOCA!$E15=0,AboveHWM!W15,AboveHWM_PNGC!W15)-Existing!W15-NLSL!W15),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X15-IF(TOCA!$E15=0,AboveHWM!X15,AboveHWM_PNGC!X15)-Existing!X15-NLSL!X15),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2851.2559999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y15-IF(TOCA!$E15=0,AboveHWM!Y15,AboveHWM_PNGC!Y15)-Existing!Y15-NLSL!Y15),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1547.2919999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z15-IF(TOCA!$E15=0,AboveHWM!Z15,AboveHWM_PNGC!Z15)-Existing!Z15-NLSL!Z15),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2584.1779999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA15-IF(TOCA!$E15=0,AboveHWM!AA15,AboveHWM_PNGC!AA15)-Existing!AA15-NLSL!AA15),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1740.9970000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB15-IF(TOCA!$E15=0,AboveHWM!AB15,AboveHWM_PNGC!AB15)-Existing!AB15-NLSL!AB15),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3380.8679999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC15-IF(TOCA!$E15=0,AboveHWM!AC15,AboveHWM_PNGC!AC15)-Existing!AC15-NLSL!AC15),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1822.683},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD15-IF(TOCA!$E15=0,AboveHWM!AD15,AboveHWM_PNGC!AD15)-Existing!AD15-NLSL!AD15),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE15-IF(TOCA!$E15=0,AboveHWM!AE15,AboveHWM_PNGC!AE15)-Existing!AE15-NLSL!AE15),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF15-IF(TOCA!$E15=0,AboveHWM!AF15,AboveHWM_PNGC!AF15)-Existing!AF15-NLSL!AF15),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG15-IF(TOCA!$E15=0,AboveHWM!AG15,AboveHWM_PNGC!AG15)-Existing!AG15-NLSL!AG15),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH15-IF(TOCA!$E15=0,AboveHWM!AH15,AboveHWM_PNGC!AH15)-Existing!AH15-NLSL!AH15),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI15-IF(TOCA!$E15=0,AboveHWM!AI15,AboveHWM_PNGC!AI15)-Existing!AI15-NLSL!AI15),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ15-IF(TOCA!$E15=0,AboveHWM!AJ15,AboveHWM_PNGC!AJ15)-Existing!AJ15-NLSL!AJ15),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4068.0819999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK15-IF(TOCA!$E15=0,AboveHWM!AK15,AboveHWM_PNGC!AK15)-Existing!AK15-NLSL!AK15),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2460.9259999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL15-IF(TOCA!$E15=0,AboveHWM!AL15,AboveHWM_PNGC!AL15)-Existing!AL15-NLSL!AL15),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM15-IF(TOCA!$E15=0,AboveHWM!AM15,AboveHWM_PNGC!AM15)-Existing!AM15-NLSL!AM15),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN15-IF(TOCA!$E15=0,AboveHWM!AN15,AboveHWM_PNGC!AN15)-Existing!AN15-NLSL!AN15),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO15-IF(TOCA!$E15=0,AboveHWM!AO15,AboveHWM_PNGC!AO15)-Existing!AO15-NLSL!AO15),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP15-IF(TOCA!$E15=0,AboveHWM!AP15,AboveHWM_PNGC!AP15)-Existing!AP15-NLSL!AP15),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ15-IF(TOCA!$E15=0,AboveHWM!AQ15,AboveHWM_PNGC!AQ15)-Existing!AQ15-NLSL!AQ15),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR15-IF(TOCA!$E15=0,AboveHWM!AR15,AboveHWM_PNGC!AR15)-Existing!AR15-NLSL!AR15),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS15-IF(TOCA!$E15=0,AboveHWM!AS15,AboveHWM_PNGC!AS15)-Existing!AS15-NLSL!AS15),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT15-IF(TOCA!$E15=0,AboveHWM!AT15,AboveHWM_PNGC!AT15)-Existing!AT15-NLSL!AT15),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU15-IF(TOCA!$E15=0,AboveHWM!AU15,AboveHWM_PNGC!AU15)-Existing!AU15-NLSL!AU15),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV15-IF(TOCA!$E15=0,AboveHWM!AV15,AboveHWM_PNGC!AV15)-Existing!AV15-NLSL!AV15),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2743.5630000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW15-IF(TOCA!$E15=0,AboveHWM!AW15,AboveHWM_PNGC!AW15)-Existing!AW15-NLSL!AW15),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1654.9860000000001},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX15-IF(TOCA!$E15=0,AboveHWM!AX15,AboveHWM_PNGC!AX15)-Existing!AX15-NLSL!AX15),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2693.605},{"$f":"IF($B15=\"\",\"\",IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY15-IF(TOCA!$E15=0,AboveHWM!AY15,AboveHWM_PNGC!AY15)-Existing!AY15-NLSL!AY15),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R15,TOCA!$U15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S15,TOCA!$V15)-TOCA!$AI15*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B15,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B15,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1631.57},{"$f":"IF(Init!S16=0,1,0)","v":1},0]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D17-IF(TOCA!$E17=0,AboveHWM!D17,AboveHWM_PNGC!D17)-Existing!D17-NLSL!D17),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2908.8580000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E17-IF(TOCA!$E17=0,AboveHWM!E17,AboveHWM_PNGC!E17)-Existing!E17-NLSL!E17),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1226.9569999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F17-IF(TOCA!$E17=0,AboveHWM!F17,AboveHWM_PNGC!F17)-Existing!F17-NLSL!F17),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3072.694},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G17-IF(TOCA!$E17=0,AboveHWM!G17,AboveHWM_PNGC!G17)-Existing!G17-NLSL!G17),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1644.6410000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H17-IF(TOCA!$E17=0,AboveHWM!H17,AboveHWM_PNGC!H17)-Existing!H17-NLSL!H17),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4160.7629999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I17-IF(TOCA!$E17=0,AboveHWM!I17,AboveHWM_PNGC!I17)-Existing!I17-NLSL!I17),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2395.4259999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J17-IF(TOCA!$E17=0,AboveHWM!J17,AboveHWM_PNGC!J17)-Existing!J17-NLSL!J17),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4314.4449999999997},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K17-IF(TOCA!$E17=0,AboveHWM!K17,AboveHWM_PNGC!K17)-Existing!K17-NLSL!K17),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2561.8690000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L17-IF(TOCA!$E17=0,AboveHWM!L17,AboveHWM_PNGC!L17)-Existing!L17-NLSL!L17),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3710.8349999999996},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M17-IF(TOCA!$E17=0,AboveHWM!M17,AboveHWM_PNGC!M17)-Existing!M17-NLSL!M17),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2022.692},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N17-IF(TOCA!$E17=0,AboveHWM!N17,AboveHWM_PNGC!N17)-Existing!N17-NLSL!N17),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3248.3999999999996},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O17-IF(TOCA!$E17=0,AboveHWM!O17,AboveHWM_PNGC!O17)-Existing!O17-NLSL!O17),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1552.5210000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P17-IF(TOCA!$E17=0,AboveHWM!P17,AboveHWM_PNGC!P17)-Existing!P17-NLSL!P17),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2177.777},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q17-IF(TOCA!$E17=0,AboveHWM!Q17,AboveHWM_PNGC!Q17)-Existing!Q17-NLSL!Q17),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":891.02399999999989},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R17-IF(TOCA!$E17=0,AboveHWM!R17,AboveHWM_PNGC!R17)-Existing!R17-NLSL!R17),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":923.28600000000006},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S17-IF(TOCA!$E17=0,AboveHWM!S17,AboveHWM_PNGC!S17)-Existing!S17-NLSL!S17),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":-52.820000000000164},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T17-IF(TOCA!$E17=0,AboveHWM!T17,AboveHWM_PNGC!T17)-Existing!T17-NLSL!T17),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1133.058},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U17-IF(TOCA!$E17=0,AboveHWM!U17,AboveHWM_PNGC!U17)-Existing!U17-NLSL!U17),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":-139.66000000000008},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V17-IF(TOCA!$E17=0,AboveHWM!V17,AboveHWM_PNGC!V17)-Existing!V17-NLSL!V17),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1703.2659999999996},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W17-IF(TOCA!$E17=0,AboveHWM!W17,AboveHWM_PNGC!W17)-Existing!W17-NLSL!W17),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":452.56399999999985},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X17-IF(TOCA!$E17=0,AboveHWM!X17,AboveHWM_PNGC!X17)-Existing!X17-NLSL!X17),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2608.23},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y17-IF(TOCA!$E17=0,AboveHWM!Y17,AboveHWM_PNGC!Y17)-Existing!Y17-NLSL!Y17),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":994.50500000000011},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z17-IF(TOCA!$E17=0,AboveHWM!Z17,AboveHWM_PNGC!Z17)-Existing!Z17-NLSL!Z17),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2276.6950000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA17-IF(TOCA!$E17=0,AboveHWM!AA17,AboveHWM_PNGC!AA17)-Existing!AA17-NLSL!AA17),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":939.43399999999997},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB17-IF(TOCA!$E17=0,AboveHWM!AB17,AboveHWM_PNGC!AB17)-Existing!AB17-NLSL!AB17),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2869.2640000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC17-IF(TOCA!$E17=0,AboveHWM!AC17,AboveHWM_PNGC!AC17)-Existing!AC17-NLSL!AC17),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1275.67},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD17-IF(TOCA!$E17=0,AboveHWM!AD17,AboveHWM_PNGC!AD17)-Existing!AD17-NLSL!AD17),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3078.1020000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE17-IF(TOCA!$E17=0,AboveHWM!AE17,AboveHWM_PNGC!AE17)-Existing!AE17-NLSL!AE17),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1641.6489999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF17-IF(TOCA!$E17=0,AboveHWM!AF17,AboveHWM_PNGC!AF17)-Existing!AF17-NLSL!AF17),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4156.5809999999992},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG17-IF(TOCA!$E17=0,AboveHWM!AG17,AboveHWM_PNGC!AG17)-Existing!AG17-NLSL!AG17),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2385.1490000000003},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH17-IF(TOCA!$E17=0,AboveHWM!AH17,AboveHWM_PNGC!AH17)-Existing!AH17-NLSL!AH17),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4312.0930000000008},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI17-IF(TOCA!$E17=0,AboveHWM!AI17,AboveHWM_PNGC!AI17)-Existing!AI17-NLSL!AI17),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2554.8820000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ17-IF(TOCA!$E17=0,AboveHWM!AJ17,AboveHWM_PNGC!AJ17)-Existing!AJ17-NLSL!AJ17),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3594.8389999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK17-IF(TOCA!$E17=0,AboveHWM!AK17,AboveHWM_PNGC!AK17)-Existing!AK17-NLSL!AK17),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1945.7860000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL17-IF(TOCA!$E17=0,AboveHWM!AL17,AboveHWM_PNGC!AL17)-Existing!AL17-NLSL!AL17),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3254.8539999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM17-IF(TOCA!$E17=0,AboveHWM!AM17,AboveHWM_PNGC!AM17)-Existing!AM17-NLSL!AM17),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1548.797},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN17-IF(TOCA!$E17=0,AboveHWM!AN17,AboveHWM_PNGC!AN17)-Existing!AN17-NLSL!AN17),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2187.1960000000004},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO17-IF(TOCA!$E17=0,AboveHWM!AO17,AboveHWM_PNGC!AO17)-Existing!AO17-NLSL!AO17),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":890.30799999999999},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP17-IF(TOCA!$E17=0,AboveHWM!AP17,AboveHWM_PNGC!AP17)-Existing!AP17-NLSL!AP17),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":935.54199999999992},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ17-IF(TOCA!$E17=0,AboveHWM!AQ17,AboveHWM_PNGC!AQ17)-Existing!AQ17-NLSL!AQ17),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":-53.5949999999998},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR17-IF(TOCA!$E17=0,AboveHWM!AR17,AboveHWM_PNGC!AR17)-Existing!AR17-NLSL!AR17),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1149.0770000000002},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS17-IF(TOCA!$E17=0,AboveHWM!AS17,AboveHWM_PNGC!AS17)-Existing!AS17-NLSL!AS17),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":-141.17100000000005},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT17-IF(TOCA!$E17=0,AboveHWM!AT17,AboveHWM_PNGC!AT17)-Existing!AT17-NLSL!AT17),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1716.848},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU17-IF(TOCA!$E17=0,AboveHWM!AU17,AboveHWM_PNGC!AU17)-Existing!AU17-NLSL!AU17),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":451.63200000000006},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV17-IF(TOCA!$E17=0,AboveHWM!AV17,AboveHWM_PNGC!AV17)-Existing!AV17-NLSL!AV17),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2670.877},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW17-IF(TOCA!$E17=0,AboveHWM!AW17,AboveHWM_PNGC!AW17)-Existing!AW17-NLSL!AW17),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":945.11799999999994},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX17-IF(TOCA!$E17=0,AboveHWM!AX17,AboveHWM_PNGC!AX17)-Existing!AX17-NLSL!AX17),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2247.0740000000001},{"$f":"IF($B17=\"\",\"\",IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY17-IF(TOCA!$E17=0,AboveHWM!AY17,AboveHWM_PNGC!AY17)-Existing!AY17-NLSL!AY17),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R17,TOCA!$U17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S17,TOCA!$V17)-TOCA!$AI17*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B17,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B17,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":982.26199999999994},{"$f":"IF(Init!S18=0,1,0)","v":1},0]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D26-IF(TOCA!$E26=0,AboveHWM!D26,AboveHWM_PNGC!D26)-Existing!D26-NLSL!D26),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11878.129000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E26-IF(TOCA!$E26=0,AboveHWM!E26,AboveHWM_PNGC!E26)-Existing!E26-NLSL!E26),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6711.7000000000007},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F26-IF(TOCA!$E26=0,AboveHWM!F26,AboveHWM_PNGC!F26)-Existing!F26-NLSL!F26),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12455.039999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G26-IF(TOCA!$E26=0,AboveHWM!G26,AboveHWM_PNGC!G26)-Existing!G26-NLSL!G26),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7400.1229999999996},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H26-IF(TOCA!$E26=0,AboveHWM!H26,AboveHWM_PNGC!H26)-Existing!H26-NLSL!H26),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13984.369999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I26-IF(TOCA!$E26=0,AboveHWM!I26,AboveHWM_PNGC!I26)-Existing!I26-NLSL!I26),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9246.4650000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J26-IF(TOCA!$E26=0,AboveHWM!J26,AboveHWM_PNGC!J26)-Existing!J26-NLSL!J26),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14913.662},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K26-IF(TOCA!$E26=0,AboveHWM!K26,AboveHWM_PNGC!K26)-Existing!K26-NLSL!K26),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9022.857},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L26-IF(TOCA!$E26=0,AboveHWM!L26,AboveHWM_PNGC!L26)-Existing!L26-NLSL!L26),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14332.130000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M26-IF(TOCA!$E26=0,AboveHWM!M26,AboveHWM_PNGC!M26)-Existing!M26-NLSL!M26),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8073.2210000000014},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N26-IF(TOCA!$E26=0,AboveHWM!N26,AboveHWM_PNGC!N26)-Existing!N26-NLSL!N26),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13610.997000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O26-IF(TOCA!$E26=0,AboveHWM!O26,AboveHWM_PNGC!O26)-Existing!O26-NLSL!O26),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8264.2099999999991},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P26-IF(TOCA!$E26=0,AboveHWM!P26,AboveHWM_PNGC!P26)-Existing!P26-NLSL!P26),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12449.854000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q26-IF(TOCA!$E26=0,AboveHWM!Q26,AboveHWM_PNGC!Q26)-Existing!Q26-NLSL!Q26),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6808.11},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R26-IF(TOCA!$E26=0,AboveHWM!R26,AboveHWM_PNGC!R26)-Existing!R26-NLSL!R26),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10285.788},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S26-IF(TOCA!$E26=0,AboveHWM!S26,AboveHWM_PNGC!S26)-Existing!S26-NLSL!S26),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5549.393},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T26-IF(TOCA!$E26=0,AboveHWM!T26,AboveHWM_PNGC!T26)-Existing!T26-NLSL!T26),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10537.393999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U26-IF(TOCA!$E26=0,AboveHWM!U26,AboveHWM_PNGC!U26)-Existing!U26-NLSL!U26),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5824.3280000000004},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V26-IF(TOCA!$E26=0,AboveHWM!V26,AboveHWM_PNGC!V26)-Existing!V26-NLSL!V26),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11745.348},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W26-IF(TOCA!$E26=0,AboveHWM!W26,AboveHWM_PNGC!W26)-Existing!W26-NLSL!W26),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6235.4570000000003},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X26-IF(TOCA!$E26=0,AboveHWM!X26,AboveHWM_PNGC!X26)-Existing!X26-NLSL!X26),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12565.827000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y26-IF(TOCA!$E26=0,AboveHWM!Y26,AboveHWM_PNGC!Y26)-Existing!Y26-NLSL!Y26),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6062.7429999999995},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z26-IF(TOCA!$E26=0,AboveHWM!Z26,AboveHWM_PNGC!Z26)-Existing!Z26-NLSL!Z26),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10225.578},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA26-IF(TOCA!$E26=0,AboveHWM!AA26,AboveHWM_PNGC!AA26)-Existing!AA26-NLSL!AA26),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6186.0649999999996},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB26-IF(TOCA!$E26=0,AboveHWM!AB26,AboveHWM_PNGC!AB26)-Existing!AB26-NLSL!AB26),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12294.865000000002},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC26-IF(TOCA!$E26=0,AboveHWM!AC26,AboveHWM_PNGC!AC26)-Existing!AC26-NLSL!AC26),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6294.2370000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD26-IF(TOCA!$E26=0,AboveHWM!AD26,AboveHWM_PNGC!AD26)-Existing!AD26-NLSL!AD26),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12469.552000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE26-IF(TOCA!$E26=0,AboveHWM!AE26,AboveHWM_PNGC!AE26)-Existing!AE26-NLSL!AE26),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7395.7990000000009},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF26-IF(TOCA!$E26=0,AboveHWM!AF26,AboveHWM_PNGC!AF26)-Existing!AF26-NLSL!AF26),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14016.084999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG26-IF(TOCA!$E26=0,AboveHWM!AG26,AboveHWM_PNGC!AG26)-Existing!AG26-NLSL!AG26),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9254.8900000000012},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH26-IF(TOCA!$E26=0,AboveHWM!AH26,AboveHWM_PNGC!AH26)-Existing!AH26-NLSL!AH26),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14946.374999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI26-IF(TOCA!$E26=0,AboveHWM!AI26,AboveHWM_PNGC!AI26)-Existing!AI26-NLSL!AI26),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9030.7129999999997},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ26-IF(TOCA!$E26=0,AboveHWM!AJ26,AboveHWM_PNGC!AJ26)-Existing!AJ26-NLSL!AJ26),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13800.678},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK26-IF(TOCA!$E26=0,AboveHWM!AK26,AboveHWM_PNGC!AK26)-Existing!AK26-NLSL!AK26),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7863.9310000000005},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL26-IF(TOCA!$E26=0,AboveHWM!AL26,AboveHWM_PNGC!AL26)-Existing!AL26-NLSL!AL26),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13626.834000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM26-IF(TOCA!$E26=0,AboveHWM!AM26,AboveHWM_PNGC!AM26)-Existing!AM26-NLSL!AM26),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8262.7900000000009},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN26-IF(TOCA!$E26=0,AboveHWM!AN26,AboveHWM_PNGC!AN26)-Existing!AN26-NLSL!AN26),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12463.07},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO26-IF(TOCA!$E26=0,AboveHWM!AO26,AboveHWM_PNGC!AO26)-Existing!AO26-NLSL!AO26),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6798.04},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP26-IF(TOCA!$E26=0,AboveHWM!AP26,AboveHWM_PNGC!AP26)-Existing!AP26-NLSL!AP26),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10294.175999999999},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ26-IF(TOCA!$E26=0,AboveHWM!AQ26,AboveHWM_PNGC!AQ26)-Existing!AQ26-NLSL!AQ26),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5527.6440000000002},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR26-IF(TOCA!$E26=0,AboveHWM!AR26,AboveHWM_PNGC!AR26)-Existing!AR26-NLSL!AR26),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10560.694000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS26-IF(TOCA!$E26=0,AboveHWM!AS26,AboveHWM_PNGC!AS26)-Existing!AS26-NLSL!AS26),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5809.3429999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT26-IF(TOCA!$E26=0,AboveHWM!AT26,AboveHWM_PNGC!AT26)-Existing!AT26-NLSL!AT26),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11759.938},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU26-IF(TOCA!$E26=0,AboveHWM!AU26,AboveHWM_PNGC!AU26)-Existing!AU26-NLSL!AU26),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6220.3369999999995},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV26-IF(TOCA!$E26=0,AboveHWM!AV26,AboveHWM_PNGC!AV26)-Existing!AV26-NLSL!AV26),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12184.087},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW26-IF(TOCA!$E26=0,AboveHWM!AW26,AboveHWM_PNGC!AW26)-Existing!AW26-NLSL!AW26),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6457.6509999999998},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX26-IF(TOCA!$E26=0,AboveHWM!AX26,AboveHWM_PNGC!AX26)-Existing!AX26-NLSL!AX26),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10607.327000000001},{"$f":"IF($B26=\"\",\"\",IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY26-IF(TOCA!$E26=0,AboveHWM!AY26,AboveHWM_PNGC!AY26)-Existing!AY26-NLSL!AY26),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R26,TOCA!$U26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S26,TOCA!$V26)-TOCA!$AI26*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B26,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B26,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5797.8450000000003},{"$f":"IF(Init!S27=0,1,0)","v":1},0]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D35-IF(TOCA!$E35=0,AboveHWM!D35,AboveHWM_PNGC!D35)-Existing!D35-NLSL!D35),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19518.598000000002},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E35-IF(TOCA!$E35=0,AboveHWM!E35,AboveHWM_PNGC!E35)-Existing!E35-NLSL!E35),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13666.107},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F35-IF(TOCA!$E35=0,AboveHWM!F35,AboveHWM_PNGC!F35)-Existing!F35-NLSL!F35),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21072.719000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G35-IF(TOCA!$E35=0,AboveHWM!G35,AboveHWM_PNGC!G35)-Existing!G35-NLSL!G35),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15820.151},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H35-IF(TOCA!$E35=0,AboveHWM!H35,AboveHWM_PNGC!H35)-Existing!H35-NLSL!H35),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24377.046999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I35-IF(TOCA!$E35=0,AboveHWM!I35,AboveHWM_PNGC!I35)-Existing!I35-NLSL!I35),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19239.335999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J35-IF(TOCA!$E35=0,AboveHWM!J35,AboveHWM_PNGC!J35)-Existing!J35-NLSL!J35),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25706.633000000002},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K35-IF(TOCA!$E35=0,AboveHWM!K35,AboveHWM_PNGC!K35)-Existing!K35-NLSL!K35),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18784.544999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L35-IF(TOCA!$E35=0,AboveHWM!L35,AboveHWM_PNGC!L35)-Existing!L35-NLSL!L35),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23583.491999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M35-IF(TOCA!$E35=0,AboveHWM!M35,AboveHWM_PNGC!M35)-Existing!M35-NLSL!M35),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16769.129000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N35-IF(TOCA!$E35=0,AboveHWM!N35,AboveHWM_PNGC!N35)-Existing!N35-NLSL!N35),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23252.616999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O35-IF(TOCA!$E35=0,AboveHWM!O35,AboveHWM_PNGC!O35)-Existing!O35-NLSL!O35),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16573.629000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P35-IF(TOCA!$E35=0,AboveHWM!P35,AboveHWM_PNGC!P35)-Existing!P35-NLSL!P35),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19651.373},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q35-IF(TOCA!$E35=0,AboveHWM!Q35,AboveHWM_PNGC!Q35)-Existing!Q35-NLSL!Q35),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14048.744000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R35-IF(TOCA!$E35=0,AboveHWM!R35,AboveHWM_PNGC!R35)-Existing!R35-NLSL!R35),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16959.815999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S35-IF(TOCA!$E35=0,AboveHWM!S35,AboveHWM_PNGC!S35)-Existing!S35-NLSL!S35),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12714.332},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T35-IF(TOCA!$E35=0,AboveHWM!T35,AboveHWM_PNGC!T35)-Existing!T35-NLSL!T35),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16297.008},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U35-IF(TOCA!$E35=0,AboveHWM!U35,AboveHWM_PNGC!U35)-Existing!U35-NLSL!U35),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10979.907999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V35-IF(TOCA!$E35=0,AboveHWM!V35,AboveHWM_PNGC!V35)-Existing!V35-NLSL!V35),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15512.906000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W35-IF(TOCA!$E35=0,AboveHWM!W35,AboveHWM_PNGC!W35)-Existing!W35-NLSL!W35),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11847.013999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X35-IF(TOCA!$E35=0,AboveHWM!X35,AboveHWM_PNGC!X35)-Existing!X35-NLSL!X35),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16367.271000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y35-IF(TOCA!$E35=0,AboveHWM!Y35,AboveHWM_PNGC!Y35)-Existing!Y35-NLSL!Y35),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10966.031000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z35-IF(TOCA!$E35=0,AboveHWM!Z35,AboveHWM_PNGC!Z35)-Existing!Z35-NLSL!Z35),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15414.438},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA35-IF(TOCA!$E35=0,AboveHWM!AA35,AboveHWM_PNGC!AA35)-Existing!AA35-NLSL!AA35),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11892.768},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB35-IF(TOCA!$E35=0,AboveHWM!AB35,AboveHWM_PNGC!AB35)-Existing!AB35-NLSL!AB35),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19518.598000000002},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC35-IF(TOCA!$E35=0,AboveHWM!AC35,AboveHWM_PNGC!AC35)-Existing!AC35-NLSL!AC35),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13666.107},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD35-IF(TOCA!$E35=0,AboveHWM!AD35,AboveHWM_PNGC!AD35)-Existing!AD35-NLSL!AD35),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21072.719000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE35-IF(TOCA!$E35=0,AboveHWM!AE35,AboveHWM_PNGC!AE35)-Existing!AE35-NLSL!AE35),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15820.151},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF35-IF(TOCA!$E35=0,AboveHWM!AF35,AboveHWM_PNGC!AF35)-Existing!AF35-NLSL!AF35),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24377.046999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG35-IF(TOCA!$E35=0,AboveHWM!AG35,AboveHWM_PNGC!AG35)-Existing!AG35-NLSL!AG35),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19239.335999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH35-IF(TOCA!$E35=0,AboveHWM!AH35,AboveHWM_PNGC!AH35)-Existing!AH35-NLSL!AH35),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25706.633000000002},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI35-IF(TOCA!$E35=0,AboveHWM!AI35,AboveHWM_PNGC!AI35)-Existing!AI35-NLSL!AI35),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18784.544999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ35-IF(TOCA!$E35=0,AboveHWM!AJ35,AboveHWM_PNGC!AJ35)-Existing!AJ35-NLSL!AJ35),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22770.266},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK35-IF(TOCA!$E35=0,AboveHWM!AK35,AboveHWM_PNGC!AK35)-Existing!AK35-NLSL!AK35),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16190.884},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL35-IF(TOCA!$E35=0,AboveHWM!AL35,AboveHWM_PNGC!AL35)-Existing!AL35-NLSL!AL35),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23252.616999999998},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM35-IF(TOCA!$E35=0,AboveHWM!AM35,AboveHWM_PNGC!AM35)-Existing!AM35-NLSL!AM35),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16573.629000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN35-IF(TOCA!$E35=0,AboveHWM!AN35,AboveHWM_PNGC!AN35)-Existing!AN35-NLSL!AN35),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19651.373},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO35-IF(TOCA!$E35=0,AboveHWM!AO35,AboveHWM_PNGC!AO35)-Existing!AO35-NLSL!AO35),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14048.744000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP35-IF(TOCA!$E35=0,AboveHWM!AP35,AboveHWM_PNGC!AP35)-Existing!AP35-NLSL!AP35),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16959.815999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ35-IF(TOCA!$E35=0,AboveHWM!AQ35,AboveHWM_PNGC!AQ35)-Existing!AQ35-NLSL!AQ35),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12714.332},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR35-IF(TOCA!$E35=0,AboveHWM!AR35,AboveHWM_PNGC!AR35)-Existing!AR35-NLSL!AR35),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16297.008},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS35-IF(TOCA!$E35=0,AboveHWM!AS35,AboveHWM_PNGC!AS35)-Existing!AS35-NLSL!AS35),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10979.907999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT35-IF(TOCA!$E35=0,AboveHWM!AT35,AboveHWM_PNGC!AT35)-Existing!AT35-NLSL!AT35),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15512.906000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU35-IF(TOCA!$E35=0,AboveHWM!AU35,AboveHWM_PNGC!AU35)-Existing!AU35-NLSL!AU35),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11847.013999999999},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV35-IF(TOCA!$E35=0,AboveHWM!AV35,AboveHWM_PNGC!AV35)-Existing!AV35-NLSL!AV35),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16367.271000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW35-IF(TOCA!$E35=0,AboveHWM!AW35,AboveHWM_PNGC!AW35)-Existing!AW35-NLSL!AW35),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10966.031000000001},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX35-IF(TOCA!$E35=0,AboveHWM!AX35,AboveHWM_PNGC!AX35)-Existing!AX35-NLSL!AX35),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15414.438},{"$f":"IF($B35=\"\",\"\",IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY35-IF(TOCA!$E35=0,AboveHWM!AY35,AboveHWM_PNGC!AY35)-Existing!AY35-NLSL!AY35),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R35,TOCA!$U35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S35,TOCA!$V35)-TOCA!$AI35*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B35,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B35,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11892.768},{"$f":"IF(Init!S36=0,1,0)","v":1},0]
[null,10106,"Clearwater Power",{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D44-IF(TOCA!$E44=0,AboveHWM!D44,AboveHWM_PNGC!D44)-Existing!D44-NLSL!D44),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9926.4520000000011},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E44-IF(TOCA!$E44=0,AboveHWM!E44,AboveHWM_PNGC!E44)-Existing!E44-NLSL!E44),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5704.6579999999994},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F44-IF(TOCA!$E44=0,AboveHWM!F44,AboveHWM_PNGC!F44)-Existing!F44-NLSL!F44),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11769.574000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G44-IF(TOCA!$E44=0,AboveHWM!G44,AboveHWM_PNGC!G44)-Existing!G44-NLSL!G44),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7786.4710000000005},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H44-IF(TOCA!$E44=0,AboveHWM!H44,AboveHWM_PNGC!H44)-Existing!H44-NLSL!H44),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14465.371000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I44-IF(TOCA!$E44=0,AboveHWM!I44,AboveHWM_PNGC!I44)-Existing!I44-NLSL!I44),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9647.0440000000017},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J44-IF(TOCA!$E44=0,AboveHWM!J44,AboveHWM_PNGC!J44)-Existing!J44-NLSL!J44),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14610.774000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K44-IF(TOCA!$E44=0,AboveHWM!K44,AboveHWM_PNGC!K44)-Existing!K44-NLSL!K44),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9647.2710000000006},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L44-IF(TOCA!$E44=0,AboveHWM!L44,AboveHWM_PNGC!L44)-Existing!L44-NLSL!L44),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12396.894},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M44-IF(TOCA!$E44=0,AboveHWM!M44,AboveHWM_PNGC!M44)-Existing!M44-NLSL!M44),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7749.2519999999995},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N44-IF(TOCA!$E44=0,AboveHWM!N44,AboveHWM_PNGC!N44)-Existing!N44-NLSL!N44),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11527.041000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O44-IF(TOCA!$E44=0,AboveHWM!O44,AboveHWM_PNGC!O44)-Existing!O44-NLSL!O44),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7007.076},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P44-IF(TOCA!$E44=0,AboveHWM!P44,AboveHWM_PNGC!P44)-Existing!P44-NLSL!P44),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10120.404},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q44-IF(TOCA!$E44=0,AboveHWM!Q44,AboveHWM_PNGC!Q44)-Existing!Q44-NLSL!Q44),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5956.8029999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R44-IF(TOCA!$E44=0,AboveHWM!R44,AboveHWM_PNGC!R44)-Existing!R44-NLSL!R44),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8900.7980000000007},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S44-IF(TOCA!$E44=0,AboveHWM!S44,AboveHWM_PNGC!S44)-Existing!S44-NLSL!S44),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5529.0789999999997},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T44-IF(TOCA!$E44=0,AboveHWM!T44,AboveHWM_PNGC!T44)-Existing!T44-NLSL!T44),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8869.6970000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U44-IF(TOCA!$E44=0,AboveHWM!U44,AboveHWM_PNGC!U44)-Existing!U44-NLSL!U44),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4823.5300000000007},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V44-IF(TOCA!$E44=0,AboveHWM!V44,AboveHWM_PNGC!V44)-Existing!V44-NLSL!V44),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9406.7400000000016},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W44-IF(TOCA!$E44=0,AboveHWM!W44,AboveHWM_PNGC!W44)-Existing!W44-NLSL!W44),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5422.6389999999992},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X44-IF(TOCA!$E44=0,AboveHWM!X44,AboveHWM_PNGC!X44)-Existing!X44-NLSL!X44),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9697.896999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y44-IF(TOCA!$E44=0,AboveHWM!Y44,AboveHWM_PNGC!Y44)-Existing!Y44-NLSL!Y44),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5094.8339999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z44-IF(TOCA!$E44=0,AboveHWM!Z44,AboveHWM_PNGC!Z44)-Existing!Z44-NLSL!Z44),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8552.5810000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA44-IF(TOCA!$E44=0,AboveHWM!AA44,AboveHWM_PNGC!AA44)-Existing!AA44-NLSL!AA44),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5139.2869999999994},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB44-IF(TOCA!$E44=0,AboveHWM!AB44,AboveHWM_PNGC!AB44)-Existing!AB44-NLSL!AB44),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9927.2049999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC44-IF(TOCA!$E44=0,AboveHWM!AC44,AboveHWM_PNGC!AC44)-Existing!AC44-NLSL!AC44),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5704.8339999999998},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD44-IF(TOCA!$E44=0,AboveHWM!AD44,AboveHWM_PNGC!AD44)-Existing!AD44-NLSL!AD44),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11775.111000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE44-IF(TOCA!$E44=0,AboveHWM!AE44,AboveHWM_PNGC!AE44)-Existing!AE44-NLSL!AE44),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7784.2730000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF44-IF(TOCA!$E44=0,AboveHWM!AF44,AboveHWM_PNGC!AF44)-Existing!AF44-NLSL!AF44),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14470.756000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG44-IF(TOCA!$E44=0,AboveHWM!AG44,AboveHWM_PNGC!AG44)-Existing!AG44-NLSL!AG44),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9642.5879999999997},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH44-IF(TOCA!$E44=0,AboveHWM!AH44,AboveHWM_PNGC!AH44)-Existing!AH44-NLSL!AH44),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14614.674000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI44-IF(TOCA!$E44=0,AboveHWM!AI44,AboveHWM_PNGC!AI44)-Existing!AI44-NLSL!AI44),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9644.2890000000007},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ44-IF(TOCA!$E44=0,AboveHWM!AJ44,AboveHWM_PNGC!AJ44)-Existing!AJ44-NLSL!AJ44),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12037.063},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK44-IF(TOCA!$E44=0,AboveHWM!AK44,AboveHWM_PNGC!AK44)-Existing!AK44-NLSL!AK44),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7518.4870000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL44-IF(TOCA!$E44=0,AboveHWM!AL44,AboveHWM_PNGC!AL44)-Existing!AL44-NLSL!AL44),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11532.467000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM44-IF(TOCA!$E44=0,AboveHWM!AM44,AboveHWM_PNGC!AM44)-Existing!AM44-NLSL!AM44),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7002.67},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN44-IF(TOCA!$E44=0,AboveHWM!AN44,AboveHWM_PNGC!AN44)-Existing!AN44-NLSL!AN44),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10126.431},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO44-IF(TOCA!$E44=0,AboveHWM!AO44,AboveHWM_PNGC!AO44)-Existing!AO44-NLSL!AO44),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5954.2139999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP44-IF(TOCA!$E44=0,AboveHWM!AP44,AboveHWM_PNGC!AP44)-Existing!AP44-NLSL!AP44),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8905.8190000000013},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ44-IF(TOCA!$E44=0,AboveHWM!AQ44,AboveHWM_PNGC!AQ44)-Existing!AQ44-NLSL!AQ44),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5524.9859999999999},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR44-IF(TOCA!$E44=0,AboveHWM!AR44,AboveHWM_PNGC!AR44)-Existing!AR44-NLSL!AR44),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8878.8150000000005},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS44-IF(TOCA!$E44=0,AboveHWM!AS44,AboveHWM_PNGC!AS44)-Existing!AS44-NLSL!AS44),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4817.875},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT44-IF(TOCA!$E44=0,AboveHWM!AT44,AboveHWM_PNGC!AT44)-Existing!AT44-NLSL!AT44),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9413.139000000001},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU44-IF(TOCA!$E44=0,AboveHWM!AU44,AboveHWM_PNGC!AU44)-Existing!AU44-NLSL!AU44),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5417.183},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV44-IF(TOCA!$E44=0,AboveHWM!AV44,AboveHWM_PNGC!AV44)-Existing!AV44-NLSL!AV44),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9709.9920000000002},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW44-IF(TOCA!$E44=0,AboveHWM!AW44,AboveHWM_PNGC!AW44)-Existing!AW44-NLSL!AW44),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5083.683},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX44-IF(TOCA!$E44=0,AboveHWM!AX44,AboveHWM_PNGC!AX44)-Existing!AX44-NLSL!AX44),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8555.848},{"$f":"IF($B44=\"\",\"\",IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY44-IF(TOCA!$E44=0,AboveHWM!AY44,AboveHWM_PNGC!AY44)-Existing!AY44-NLSL!AY44),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R44,TOCA!$U44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S44,TOCA!$V44)-TOCA!$AI44*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B44,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B44,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5139.4690000000001},{"$f":"IF(Init!S45=0,1,0)","v":1},0]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D53-IF(TOCA!$E53=0,AboveHWM!D53,AboveHWM_PNGC!D53)-Existing!D53-NLSL!D53),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7340.3810000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E53-IF(TOCA!$E53=0,AboveHWM!E53,AboveHWM_PNGC!E53)-Existing!E53-NLSL!E53),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4597.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F53-IF(TOCA!$E53=0,AboveHWM!F53,AboveHWM_PNGC!F53)-Existing!F53-NLSL!F53),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8390.8269999999993},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G53-IF(TOCA!$E53=0,AboveHWM!G53,AboveHWM_PNGC!G53)-Existing!G53-NLSL!G53),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5522.9809999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H53-IF(TOCA!$E53=0,AboveHWM!H53,AboveHWM_PNGC!H53)-Existing!H53-NLSL!H53),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11153.635},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I53-IF(TOCA!$E53=0,AboveHWM!I53,AboveHWM_PNGC!I53)-Existing!I53-NLSL!I53),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7941.98},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J53-IF(TOCA!$E53=0,AboveHWM!J53,AboveHWM_PNGC!J53)-Existing!J53-NLSL!J53),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11121.79},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K53-IF(TOCA!$E53=0,AboveHWM!K53,AboveHWM_PNGC!K53)-Existing!K53-NLSL!K53),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7301.6469999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L53-IF(TOCA!$E53=0,AboveHWM!L53,AboveHWM_PNGC!L53)-Existing!L53-NLSL!L53),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9141.366},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M53-IF(TOCA!$E53=0,AboveHWM!M53,AboveHWM_PNGC!M53)-Existing!M53-NLSL!M53),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5708.8689999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N53-IF(TOCA!$E53=0,AboveHWM!N53,AboveHWM_PNGC!N53)-Existing!N53-NLSL!N53),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8823.232},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O53-IF(TOCA!$E53=0,AboveHWM!O53,AboveHWM_PNGC!O53)-Existing!O53-NLSL!O53),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5850.35},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P53-IF(TOCA!$E53=0,AboveHWM!P53,AboveHWM_PNGC!P53)-Existing!P53-NLSL!P53),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8057.1589999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q53-IF(TOCA!$E53=0,AboveHWM!Q53,AboveHWM_PNGC!Q53)-Existing!Q53-NLSL!Q53),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4781.7129999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R53-IF(TOCA!$E53=0,AboveHWM!R53,AboveHWM_PNGC!R53)-Existing!R53-NLSL!R53),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6833.1450000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S53-IF(TOCA!$E53=0,AboveHWM!S53,AboveHWM_PNGC!S53)-Existing!S53-NLSL!S53),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4180.0709999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T53-IF(TOCA!$E53=0,AboveHWM!T53,AboveHWM_PNGC!T53)-Existing!T53-NLSL!T53),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6541.1719999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U53-IF(TOCA!$E53=0,AboveHWM!U53,AboveHWM_PNGC!U53)-Existing!U53-NLSL!U53),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3998.8359999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V53-IF(TOCA!$E53=0,AboveHWM!V53,AboveHWM_PNGC!V53)-Existing!V53-NLSL!V53),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7603.3890000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W53-IF(TOCA!$E53=0,AboveHWM!W53,AboveHWM_PNGC!W53)-Existing!W53-NLSL!W53),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4354.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X53-IF(TOCA!$E53=0,AboveHWM!X53,AboveHWM_PNGC!X53)-Existing!X53-NLSL!X53),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7886.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y53-IF(TOCA!$E53=0,AboveHWM!Y53,AboveHWM_PNGC!Y53)-Existing!Y53-NLSL!Y53),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4009.7930000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z53-IF(TOCA!$E53=0,AboveHWM!Z53,AboveHWM_PNGC!Z53)-Existing!Z53-NLSL!Z53),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6224.8440000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA53-IF(TOCA!$E53=0,AboveHWM!AA53,AboveHWM_PNGC!AA53)-Existing!AA53-NLSL!AA53),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4221.4579999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB53-IF(TOCA!$E53=0,AboveHWM!AB53,AboveHWM_PNGC!AB53)-Existing!AB53-NLSL!AB53),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7661.75},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC53-IF(TOCA!$E53=0,AboveHWM!AC53,AboveHWM_PNGC!AC53)-Existing!AC53-NLSL!AC53),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4305.8890000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD53-IF(TOCA!$E53=0,AboveHWM!AD53,AboveHWM_PNGC!AD53)-Existing!AD53-NLSL!AD53),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8411.8040000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE53-IF(TOCA!$E53=0,AboveHWM!AE53,AboveHWM_PNGC!AE53)-Existing!AE53-NLSL!AE53),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5536.7879999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF53-IF(TOCA!$E53=0,AboveHWM!AF53,AboveHWM_PNGC!AF53)-Existing!AF53-NLSL!AF53),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11181.512000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG53-IF(TOCA!$E53=0,AboveHWM!AG53,AboveHWM_PNGC!AG53)-Existing!AG53-NLSL!AG53),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7961.83},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH53-IF(TOCA!$E53=0,AboveHWM!AH53,AboveHWM_PNGC!AH53)-Existing!AH53-NLSL!AH53),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11149.591},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI53-IF(TOCA!$E53=0,AboveHWM!AI53,AboveHWM_PNGC!AI53)-Existing!AI53-NLSL!AI53),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7319.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ53-IF(TOCA!$E53=0,AboveHWM!AJ53,AboveHWM_PNGC!AJ53)-Existing!AJ53-NLSL!AJ53),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8792.6380000000008},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK53-IF(TOCA!$E53=0,AboveHWM!AK53,AboveHWM_PNGC!AK53)-Existing!AK53-NLSL!AK53),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5581.3710000000001},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL53-IF(TOCA!$E53=0,AboveHWM!AL53,AboveHWM_PNGC!AL53)-Existing!AL53-NLSL!AL53),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8845.2880000000005},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM53-IF(TOCA!$E53=0,AboveHWM!AM53,AboveHWM_PNGC!AM53)-Existing!AM53-NLSL!AM53),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5864.9740000000002},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN53-IF(TOCA!$E53=0,AboveHWM!AN53,AboveHWM_PNGC!AN53)-Existing!AN53-NLSL!AN53),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8077.3029999999999},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO53-IF(TOCA!$E53=0,AboveHWM!AO53,AboveHWM_PNGC!AO53)-Existing!AO53-NLSL!AO53),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4793.6670000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP53-IF(TOCA!$E53=0,AboveHWM!AP53,AboveHWM_PNGC!AP53)-Existing!AP53-NLSL!AP53),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6850.2259999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ53-IF(TOCA!$E53=0,AboveHWM!AQ53,AboveHWM_PNGC!AQ53)-Existing!AQ53-NLSL!AQ53),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4190.5200000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR53-IF(TOCA!$E53=0,AboveHWM!AR53,AboveHWM_PNGC!AR53)-Existing!AR53-NLSL!AR53),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6557.5259999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS53-IF(TOCA!$E53=0,AboveHWM!AS53,AboveHWM_PNGC!AS53)-Existing!AS53-NLSL!AS53),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4008.8339999999998},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT53-IF(TOCA!$E53=0,AboveHWM!AT53,AboveHWM_PNGC!AT53)-Existing!AT53-NLSL!AT53),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7622.3950000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU53-IF(TOCA!$E53=0,AboveHWM!AU53,AboveHWM_PNGC!AU53)-Existing!AU53-NLSL!AU53),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4365.7839999999997},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV53-IF(TOCA!$E53=0,AboveHWM!AV53,AboveHWM_PNGC!AV53)-Existing!AV53-NLSL!AV53),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7604.1670000000004},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW53-IF(TOCA!$E53=0,AboveHWM!AW53,AboveHWM_PNGC!AW53)-Existing!AW53-NLSL!AW53),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4321.7749999999996},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX53-IF(TOCA!$E53=0,AboveHWM!AX53,AboveHWM_PNGC!AX53)-Existing!AX53-NLSL!AX53),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6514.3990000000003},{"$f":"IF($B53=\"\",\"\",IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY53-IF(TOCA!$E53=0,AboveHWM!AY53,AboveHWM_PNGC!AY53)-Existing!AY53-NLSL!AY53),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R53,TOCA!$U53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S53,TOCA!$V53)-TOCA!$AI53*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B53,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B53,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3958.0160000000001},{"$f":"IF(Init!S54=0,1,0)","v":1},0]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D62-IF(TOCA!$E62=0,AboveHWM!D62,AboveHWM_PNGC!D62)-Existing!D62-NLSL!D62),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":177.37899999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E62-IF(TOCA!$E62=0,AboveHWM!E62,AboveHWM_PNGC!E62)-Existing!E62-NLSL!E62),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":134.03200000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F62-IF(TOCA!$E62=0,AboveHWM!F62,AboveHWM_PNGC!F62)-Existing!F62-NLSL!F62),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.77099999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G62-IF(TOCA!$E62=0,AboveHWM!G62,AboveHWM_PNGC!G62)-Existing!G62-NLSL!G62),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":159.77000000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H62-IF(TOCA!$E62=0,AboveHWM!H62,AboveHWM_PNGC!H62)-Existing!H62-NLSL!H62),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":286.322},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I62-IF(TOCA!$E62=0,AboveHWM!I62,AboveHWM_PNGC!I62)-Existing!I62-NLSL!I62),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":241.16300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J62-IF(TOCA!$E62=0,AboveHWM!J62,AboveHWM_PNGC!J62)-Existing!J62-NLSL!J62),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":290.85199999999998},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K62-IF(TOCA!$E62=0,AboveHWM!K62,AboveHWM_PNGC!K62)-Existing!K62-NLSL!K62),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":228.07599999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L62-IF(TOCA!$E62=0,AboveHWM!L62,AboveHWM_PNGC!L62)-Existing!L62-NLSL!L62),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":244.749},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M62-IF(TOCA!$E62=0,AboveHWM!M62,AboveHWM_PNGC!M62)-Existing!M62-NLSL!M62),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":179.316},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N62-IF(TOCA!$E62=0,AboveHWM!N62,AboveHWM_PNGC!N62)-Existing!N62-NLSL!N62),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":208.85300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O62-IF(TOCA!$E62=0,AboveHWM!O62,AboveHWM_PNGC!O62)-Existing!O62-NLSL!O62),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":166.61699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P62-IF(TOCA!$E62=0,AboveHWM!P62,AboveHWM_PNGC!P62)-Existing!P62-NLSL!P62),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":182.505},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q62-IF(TOCA!$E62=0,AboveHWM!Q62,AboveHWM_PNGC!Q62)-Existing!Q62-NLSL!Q62),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":129.923},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R62-IF(TOCA!$E62=0,AboveHWM!R62,AboveHWM_PNGC!R62)-Existing!R62-NLSL!R62),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":174.12100000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S62-IF(TOCA!$E62=0,AboveHWM!S62,AboveHWM_PNGC!S62)-Existing!S62-NLSL!S62),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":122.726},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T62-IF(TOCA!$E62=0,AboveHWM!T62,AboveHWM_PNGC!T62)-Existing!T62-NLSL!T62),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":187.673},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U62-IF(TOCA!$E62=0,AboveHWM!U62,AboveHWM_PNGC!U62)-Existing!U62-NLSL!U62),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":125.724},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V62-IF(TOCA!$E62=0,AboveHWM!V62,AboveHWM_PNGC!V62)-Existing!V62-NLSL!V62),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.19300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W62-IF(TOCA!$E62=0,AboveHWM!W62,AboveHWM_PNGC!W62)-Existing!W62-NLSL!W62),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":130.19900000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X62-IF(TOCA!$E62=0,AboveHWM!X62,AboveHWM_PNGC!X62)-Existing!X62-NLSL!X62),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":194.84},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y62-IF(TOCA!$E62=0,AboveHWM!Y62,AboveHWM_PNGC!Y62)-Existing!Y62-NLSL!Y62),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":110.815},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z62-IF(TOCA!$E62=0,AboveHWM!Z62,AboveHWM_PNGC!Z62)-Existing!Z62-NLSL!Z62),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":152.24199999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA62-IF(TOCA!$E62=0,AboveHWM!AA62,AboveHWM_PNGC!AA62)-Existing!AA62-NLSL!AA62),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":113.989},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB62-IF(TOCA!$E62=0,AboveHWM!AB62,AboveHWM_PNGC!AB62)-Existing!AB62-NLSL!AB62),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":184.64500000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC62-IF(TOCA!$E62=0,AboveHWM!AC62,AboveHWM_PNGC!AC62)-Existing!AC62-NLSL!AC62),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":126.95699999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD62-IF(TOCA!$E62=0,AboveHWM!AD62,AboveHWM_PNGC!AD62)-Existing!AD62-NLSL!AD62),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.87899999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE62-IF(TOCA!$E62=0,AboveHWM!AE62,AboveHWM_PNGC!AE62)-Existing!AE62-NLSL!AE62),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":159.85300000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF62-IF(TOCA!$E62=0,AboveHWM!AF62,AboveHWM_PNGC!AF62)-Existing!AF62-NLSL!AF62),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":286.42599999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG62-IF(TOCA!$E62=0,AboveHWM!AG62,AboveHWM_PNGC!AG62)-Existing!AG62-NLSL!AG62),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":241.25},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH62-IF(TOCA!$E62=0,AboveHWM!AH62,AboveHWM_PNGC!AH62)-Existing!AH62-NLSL!AH62),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":290.959},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI62-IF(TOCA!$E62=0,AboveHWM!AI62,AboveHWM_PNGC!AI62)-Existing!AI62-NLSL!AI62),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":228.16},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ62-IF(TOCA!$E62=0,AboveHWM!AJ62,AboveHWM_PNGC!AJ62)-Existing!AJ62-NLSL!AJ62),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":235.41900000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK62-IF(TOCA!$E62=0,AboveHWM!AK62,AboveHWM_PNGC!AK62)-Existing!AK62-NLSL!AK62),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":174.44499999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL62-IF(TOCA!$E62=0,AboveHWM!AL62,AboveHWM_PNGC!AL62)-Existing!AL62-NLSL!AL62),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":208.959},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM62-IF(TOCA!$E62=0,AboveHWM!AM62,AboveHWM_PNGC!AM62)-Existing!AM62-NLSL!AM62),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":166.70099999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN62-IF(TOCA!$E62=0,AboveHWM!AN62,AboveHWM_PNGC!AN62)-Existing!AN62-NLSL!AN62),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":182.61600000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO62-IF(TOCA!$E62=0,AboveHWM!AO62,AboveHWM_PNGC!AO62)-Existing!AO62-NLSL!AO62),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":130.00200000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP62-IF(TOCA!$E62=0,AboveHWM!AP62,AboveHWM_PNGC!AP62)-Existing!AP62-NLSL!AP62),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":174.233},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ62-IF(TOCA!$E62=0,AboveHWM!AQ62,AboveHWM_PNGC!AQ62)-Existing!AQ62-NLSL!AQ62),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":122.804},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR62-IF(TOCA!$E62=0,AboveHWM!AR62,AboveHWM_PNGC!AR62)-Existing!AR62-NLSL!AR62),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":187.78700000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS62-IF(TOCA!$E62=0,AboveHWM!AS62,AboveHWM_PNGC!AS62)-Existing!AS62-NLSL!AS62),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":125.801},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT62-IF(TOCA!$E62=0,AboveHWM!AT62,AboveHWM_PNGC!AT62)-Existing!AT62-NLSL!AT62),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":206.309},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU62-IF(TOCA!$E62=0,AboveHWM!AU62,AboveHWM_PNGC!AU62)-Existing!AU62-NLSL!AU62),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":130.27199999999999},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV62-IF(TOCA!$E62=0,AboveHWM!AV62,AboveHWM_PNGC!AV62)-Existing!AV62-NLSL!AV62),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":187.93600000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW62-IF(TOCA!$E62=0,AboveHWM!AW62,AboveHWM_PNGC!AW62)-Existing!AW62-NLSL!AW62),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":117.90900000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX62-IF(TOCA!$E62=0,AboveHWM!AX62,AboveHWM_PNGC!AX62)-Existing!AX62-NLSL!AX62),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":158.67400000000001},{"$f":"IF($B62=\"\",\"\",IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY62-IF(TOCA!$E62=0,AboveHWM!AY62,AboveHWM_PNGC!AY62)-Existing!AY62-NLSL!AY62),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R62,TOCA!$U62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S62,TOCA!$V62)-TOCA!$AI62*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B62,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B62,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":107.747},{"$f":"IF(Init!S63=0,1,0)","v":1},0]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D71-IF(TOCA!$E71=0,AboveHWM!D71,AboveHWM_PNGC!D71)-Existing!D71-NLSL!D71),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2612.2930000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E71-IF(TOCA!$E71=0,AboveHWM!E71,AboveHWM_PNGC!E71)-Existing!E71-NLSL!E71),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1529.7639999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F71-IF(TOCA!$E71=0,AboveHWM!F71,AboveHWM_PNGC!F71)-Existing!F71-NLSL!F71),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3418.3980000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G71-IF(TOCA!$E71=0,AboveHWM!G71,AboveHWM_PNGC!G71)-Existing!G71-NLSL!G71),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2366.1109999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H71-IF(TOCA!$E71=0,AboveHWM!H71,AboveHWM_PNGC!H71)-Existing!H71-NLSL!H71),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4348.0519999999997},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I71-IF(TOCA!$E71=0,AboveHWM!I71,AboveHWM_PNGC!I71)-Existing!I71-NLSL!I71),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3088.1280000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J71-IF(TOCA!$E71=0,AboveHWM!J71,AboveHWM_PNGC!J71)-Existing!J71-NLSL!J71),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4202.4589999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K71-IF(TOCA!$E71=0,AboveHWM!K71,AboveHWM_PNGC!K71)-Existing!K71-NLSL!K71),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3009.6979999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L71-IF(TOCA!$E71=0,AboveHWM!L71,AboveHWM_PNGC!L71)-Existing!L71-NLSL!L71),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3269.607},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M71-IF(TOCA!$E71=0,AboveHWM!M71,AboveHWM_PNGC!M71)-Existing!M71-NLSL!M71),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2146.9279999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N71-IF(TOCA!$E71=0,AboveHWM!N71,AboveHWM_PNGC!N71)-Existing!N71-NLSL!N71),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3156.4380000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O71-IF(TOCA!$E71=0,AboveHWM!O71,AboveHWM_PNGC!O71)-Existing!O71-NLSL!O71),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2005.3889999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P71-IF(TOCA!$E71=0,AboveHWM!P71,AboveHWM_PNGC!P71)-Existing!P71-NLSL!P71),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2800.9659999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q71-IF(TOCA!$E71=0,AboveHWM!Q71,AboveHWM_PNGC!Q71)-Existing!Q71-NLSL!Q71),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1760.221},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R71-IF(TOCA!$E71=0,AboveHWM!R71,AboveHWM_PNGC!R71)-Existing!R71-NLSL!R71),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2300.1019999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S71-IF(TOCA!$E71=0,AboveHWM!S71,AboveHWM_PNGC!S71)-Existing!S71-NLSL!S71),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1487.37},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T71-IF(TOCA!$E71=0,AboveHWM!T71,AboveHWM_PNGC!T71)-Existing!T71-NLSL!T71),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2334.06},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U71-IF(TOCA!$E71=0,AboveHWM!U71,AboveHWM_PNGC!U71)-Existing!U71-NLSL!U71),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1316.4949999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V71-IF(TOCA!$E71=0,AboveHWM!V71,AboveHWM_PNGC!V71)-Existing!V71-NLSL!V71),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2706.7660000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W71-IF(TOCA!$E71=0,AboveHWM!W71,AboveHWM_PNGC!W71)-Existing!W71-NLSL!W71),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1606.258},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X71-IF(TOCA!$E71=0,AboveHWM!X71,AboveHWM_PNGC!X71)-Existing!X71-NLSL!X71),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2711.7660000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y71-IF(TOCA!$E71=0,AboveHWM!Y71,AboveHWM_PNGC!Y71)-Existing!Y71-NLSL!Y71),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1411.1279999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z71-IF(TOCA!$E71=0,AboveHWM!Z71,AboveHWM_PNGC!Z71)-Existing!Z71-NLSL!Z71),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2146.7510000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA71-IF(TOCA!$E71=0,AboveHWM!AA71,AboveHWM_PNGC!AA71)-Existing!AA71-NLSL!AA71),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1371.336},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB71-IF(TOCA!$E71=0,AboveHWM!AB71,AboveHWM_PNGC!AB71)-Existing!AB71-NLSL!AB71),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2623.183},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC71-IF(TOCA!$E71=0,AboveHWM!AC71,AboveHWM_PNGC!AC71)-Existing!AC71-NLSL!AC71),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1536.1410000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD71-IF(TOCA!$E71=0,AboveHWM!AD71,AboveHWM_PNGC!AD71)-Existing!AD71-NLSL!AD71),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3431.8910000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE71-IF(TOCA!$E71=0,AboveHWM!AE71,AboveHWM_PNGC!AE71)-Existing!AE71-NLSL!AE71),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2375.451},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF71-IF(TOCA!$E71=0,AboveHWM!AF71,AboveHWM_PNGC!AF71)-Existing!AF71-NLSL!AF71),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4364.2969999999996},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG71-IF(TOCA!$E71=0,AboveHWM!AG71,AboveHWM_PNGC!AG71)-Existing!AG71-NLSL!AG71),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3099.665},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH71-IF(TOCA!$E71=0,AboveHWM!AH71,AboveHWM_PNGC!AH71)-Existing!AH71-NLSL!AH71),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4218.1239999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI71-IF(TOCA!$E71=0,AboveHWM!AI71,AboveHWM_PNGC!AI71)-Existing!AI71-NLSL!AI71),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3020.915},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ71-IF(TOCA!$E71=0,AboveHWM!AJ71,AboveHWM_PNGC!AJ71)-Existing!AJ71-NLSL!AJ71),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3283.1930000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK71-IF(TOCA!$E71=0,AboveHWM!AK71,AboveHWM_PNGC!AK71)-Existing!AK71-NLSL!AK71),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2155.8490000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL71-IF(TOCA!$E71=0,AboveHWM!AL71,AboveHWM_PNGC!AL71)-Existing!AL71-NLSL!AL71),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3169.3960000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM71-IF(TOCA!$E71=0,AboveHWM!AM71,AboveHWM_PNGC!AM71)-Existing!AM71-NLSL!AM71),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2013.6210000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN71-IF(TOCA!$E71=0,AboveHWM!AN71,AboveHWM_PNGC!AN71)-Existing!AN71-NLSL!AN71),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2811.8780000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO71-IF(TOCA!$E71=0,AboveHWM!AO71,AboveHWM_PNGC!AO71)-Existing!AO71-NLSL!AO71),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1767.079},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP71-IF(TOCA!$E71=0,AboveHWM!AP71,AboveHWM_PNGC!AP71)-Existing!AP71-NLSL!AP71),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2310.0219999999999},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ71-IF(TOCA!$E71=0,AboveHWM!AQ71,AboveHWM_PNGC!AQ71)-Existing!AQ71-NLSL!AQ71),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1493.7850000000001},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR71-IF(TOCA!$E71=0,AboveHWM!AR71,AboveHWM_PNGC!AR71)-Existing!AR71-NLSL!AR71),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2344.2959999999998},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS71-IF(TOCA!$E71=0,AboveHWM!AS71,AboveHWM_PNGC!AS71)-Existing!AS71-NLSL!AS71),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1322.268},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT71-IF(TOCA!$E71=0,AboveHWM!AT71,AboveHWM_PNGC!AT71)-Existing!AT71-NLSL!AT71),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2718.549},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU71-IF(TOCA!$E71=0,AboveHWM!AU71,AboveHWM_PNGC!AU71)-Existing!AU71-NLSL!AU71),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1613.249},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV71-IF(TOCA!$E71=0,AboveHWM!AV71,AboveHWM_PNGC!AV71)-Existing!AV71-NLSL!AV71),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2723.3870000000002},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW71-IF(TOCA!$E71=0,AboveHWM!AW71,AboveHWM_PNGC!AW71)-Existing!AW71-NLSL!AW71),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1417.175},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX71-IF(TOCA!$E71=0,AboveHWM!AX71,AboveHWM_PNGC!AX71)-Existing!AX71-NLSL!AX71),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2155.741},{"$f":"IF($B71=\"\",\"\",IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY71-IF(TOCA!$E71=0,AboveHWM!AY71,AboveHWM_PNGC!AY71)-Existing!AY71-NLSL!AY71),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R71,TOCA!$U71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S71,TOCA!$V71)-TOCA!$AI71*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B71,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B71,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1377.079},{"$f":"IF(Init!S72=0,1,0)","v":1},0]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D72-IF(TOCA!$E72=0,AboveHWM!D72,AboveHWM_PNGC!D72)-Existing!D72-NLSL!D72),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14757.100558611273},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E72-IF(TOCA!$E72=0,AboveHWM!E72,AboveHWM_PNGC!E72)-Existing!E72-NLSL!E72),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11635.406209674275},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F72-IF(TOCA!$E72=0,AboveHWM!F72,AboveHWM_PNGC!F72)-Existing!F72-NLSL!F72),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16818.70581627823},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G72-IF(TOCA!$E72=0,AboveHWM!G72,AboveHWM_PNGC!G72)-Existing!G72-NLSL!G72),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13497.011417563283},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H72-IF(TOCA!$E72=0,AboveHWM!H72,AboveHWM_PNGC!H72)-Existing!H72-NLSL!H72),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20133.778049040848},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I72-IF(TOCA!$E72=0,AboveHWM!I72,AboveHWM_PNGC!I72)-Existing!I72-NLSL!I72),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17315.049122175133},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J72-IF(TOCA!$E72=0,AboveHWM!J72,AboveHWM_PNGC!J72)-Existing!J72-NLSL!J72),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21537.390004459699},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K72-IF(TOCA!$E72=0,AboveHWM!K72,AboveHWM_PNGC!K72)-Existing!K72-NLSL!K72),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16981.403657362454},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L72-IF(TOCA!$E72=0,AboveHWM!L72,AboveHWM_PNGC!L72)-Existing!L72-NLSL!L72),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18242.723690411727},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M72-IF(TOCA!$E72=0,AboveHWM!M72,AboveHWM_PNGC!M72)-Existing!M72-NLSL!M72),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13499.615530904675},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N72-IF(TOCA!$E72=0,AboveHWM!N72,AboveHWM_PNGC!N72)-Existing!N72-NLSL!N72),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16574.160155966743},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O72-IF(TOCA!$E72=0,AboveHWM!O72,AboveHWM_PNGC!O72)-Existing!O72-NLSL!O72),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13028.246084137321},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P72-IF(TOCA!$E72=0,AboveHWM!P72,AboveHWM_PNGC!P72)-Existing!P72-NLSL!P72),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14836.8686697389},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q72-IF(TOCA!$E72=0,AboveHWM!Q72,AboveHWM_PNGC!Q72)-Existing!Q72-NLSL!Q72),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10842.327104809197},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R72-IF(TOCA!$E72=0,AboveHWM!R72,AboveHWM_PNGC!R72)-Existing!R72-NLSL!R72),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15754.201947706631},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S72-IF(TOCA!$E72=0,AboveHWM!S72,AboveHWM_PNGC!S72)-Existing!S72-NLSL!S72),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12421.582304922536},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T72-IF(TOCA!$E72=0,AboveHWM!T72,AboveHWM_PNGC!T72)-Existing!T72-NLSL!T72),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14662.503760158639},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U72-IF(TOCA!$E72=0,AboveHWM!U72,AboveHWM_PNGC!U72)-Existing!U72-NLSL!U72),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11730.003008126909},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V72-IF(TOCA!$E72=0,AboveHWM!V72,AboveHWM_PNGC!V72)-Existing!V72-NLSL!V72),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16551.883058982916},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W72-IF(TOCA!$E72=0,AboveHWM!W72,AboveHWM_PNGC!W72)-Existing!W72-NLSL!W72),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13050.523181121147},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X72-IF(TOCA!$E72=0,AboveHWM!X72,AboveHWM_PNGC!X72)-Existing!X72-NLSL!X72),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16774.313368858038},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y72-IF(TOCA!$E72=0,AboveHWM!Y72,AboveHWM_PNGC!Y72)-Existing!Y72-NLSL!Y72),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12114.781877508582},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z72-IF(TOCA!$E72=0,AboveHWM!Z72,AboveHWM_PNGC!Z72)-Existing!Z72-NLSL!Z72),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12744.489754775725},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA72-IF(TOCA!$E72=0,AboveHWM!AA72,AboveHWM_PNGC!AA72)-Existing!AA72-NLSL!AA72),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11151.428535428762},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB72-IF(TOCA!$E72=0,AboveHWM!AB72,AboveHWM_PNGC!AB72)-Existing!AB72-NLSL!AB72),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15425.049781215457},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC72-IF(TOCA!$E72=0,AboveHWM!AC72,AboveHWM_PNGC!AC72)-Existing!AC72-NLSL!AC72),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11140.31373087783},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD72-IF(TOCA!$E72=0,AboveHWM!AD72,AboveHWM_PNGC!AD72)-Existing!AD72-NLSL!AD72),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16928.859305978403},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE72-IF(TOCA!$E72=0,AboveHWM!AE72,AboveHWM_PNGC!AE72)-Existing!AE72-NLSL!AE72),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13585.409593047671},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF72-IF(TOCA!$E72=0,AboveHWM!AF72,AboveHWM_PNGC!AF72)-Existing!AF72-NLSL!AF72),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20265.64348132661},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG72-IF(TOCA!$E72=0,AboveHWM!AG72,AboveHWM_PNGC!AG72)-Existing!AG72-NLSL!AG72),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17428.453393940887},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH72-IF(TOCA!$E72=0,AboveHWM!AH72,AboveHWM_PNGC!AH72)-Existing!AH72-NLSL!AH72),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21678.448341167667},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI72-IF(TOCA!$E72=0,AboveHWM!AI72,AboveHWM_PNGC!AI72)-Existing!AI72-NLSL!AI72),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":17092.622730536044},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ72-IF(TOCA!$E72=0,AboveHWM!AJ72,AboveHWM_PNGC!AJ72)-Existing!AJ72-NLSL!AJ72),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18257.276853871059},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK72-IF(TOCA!$E72=0,AboveHWM!AK72,AboveHWM_PNGC!AK72)-Existing!AK72-NLSL!AK72),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13692.957640403294},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL72-IF(TOCA!$E72=0,AboveHWM!AL72,AboveHWM_PNGC!AL72)-Existing!AL72-NLSL!AL72),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16682.712002938359},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM72-IF(TOCA!$E72=0,AboveHWM!AM72,AboveHWM_PNGC!AM72)-Existing!AM72-NLSL!AM72),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13113.574098463567},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN72-IF(TOCA!$E72=0,AboveHWM!AN72,AboveHWM_PNGC!AN72)-Existing!AN72-NLSL!AN72),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14934.042190582168},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO72-IF(TOCA!$E72=0,AboveHWM!AO72,AboveHWM_PNGC!AO72)-Existing!AO72-NLSL!AO72),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10913.338523886971},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP72-IF(TOCA!$E72=0,AboveHWM!AP72,AboveHWM_PNGC!AP72)-Existing!AP72-NLSL!AP72),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15857.383508817089},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ72-IF(TOCA!$E72=0,AboveHWM!AQ72,AboveHWM_PNGC!AQ72)-Existing!AQ72-NLSL!AQ72),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12502.93699733655},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR72-IF(TOCA!$E72=0,AboveHWM!AR72,AboveHWM_PNGC!AR72)-Existing!AR72-NLSL!AR72),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14758.535284496269},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS72-IF(TOCA!$E72=0,AboveHWM!AS72,AboveHWM_PNGC!AS72)-Existing!AS72-NLSL!AS72),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11806.828227597014},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT72-IF(TOCA!$E72=0,AboveHWM!AT72,AboveHWM_PNGC!AT72)-Existing!AT72-NLSL!AT72),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16660.289002934409},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU72-IF(TOCA!$E72=0,AboveHWM!AU72,AboveHWM_PNGC!AU72)-Existing!AU72-NLSL!AU72),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13135.997098467516},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV72-IF(TOCA!$E72=0,AboveHWM!AV72,AboveHWM_PNGC!AV72)-Existing!AV72-NLSL!AV72),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16258.836255875749},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW72-IF(TOCA!$E72=0,AboveHWM!AW72,AboveHWM_PNGC!AW72)-Existing!AW72-NLSL!AW72),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12819.467047902033},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX72-IF(TOCA!$E72=0,AboveHWM!AX72,AboveHWM_PNGC!AX72)-Existing!AX72-NLSL!AX72),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13362.457622449327},{"$f":"IF($B72=\"\",\"\",IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY72-IF(TOCA!$E72=0,AboveHWM!AY72,AboveHWM_PNGC!AY72)-Existing!AY72-NLSL!AY72),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R72,TOCA!$U72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S72,TOCA!$V72)-TOCA!$AI72*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B72,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B72,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10689.966097959461},{"$f":"IF(Init!S73=0,1,0)","v":0},1]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D81-IF(TOCA!$E81=0,AboveHWM!D81,AboveHWM_PNGC!D81)-Existing!D81-NLSL!D81),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1724.4140000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E81-IF(TOCA!$E81=0,AboveHWM!E81,AboveHWM_PNGC!E81)-Existing!E81-NLSL!E81),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1073.3040000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F81-IF(TOCA!$E81=0,AboveHWM!F81,AboveHWM_PNGC!F81)-Existing!F81-NLSL!F81),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1721.885},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G81-IF(TOCA!$E81=0,AboveHWM!G81,AboveHWM_PNGC!G81)-Existing!G81-NLSL!G81),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1360.6200000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H81-IF(TOCA!$E81=0,AboveHWM!H81,AboveHWM_PNGC!H81)-Existing!H81-NLSL!H81),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2456.5230000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I81-IF(TOCA!$E81=0,AboveHWM!I81,AboveHWM_PNGC!I81)-Existing!I81-NLSL!I81),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1900.3229999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J81-IF(TOCA!$E81=0,AboveHWM!J81,AboveHWM_PNGC!J81)-Existing!J81-NLSL!J81),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2389.5700000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K81-IF(TOCA!$E81=0,AboveHWM!K81,AboveHWM_PNGC!K81)-Existing!K81-NLSL!K81),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1936.0359999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L81-IF(TOCA!$E81=0,AboveHWM!L81,AboveHWM_PNGC!L81)-Existing!L81-NLSL!L81),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2050.0460000000003},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M81-IF(TOCA!$E81=0,AboveHWM!M81,AboveHWM_PNGC!M81)-Existing!M81-NLSL!M81),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1598.1859999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N81-IF(TOCA!$E81=0,AboveHWM!N81,AboveHWM_PNGC!N81)-Existing!N81-NLSL!N81),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1781.3090000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O81-IF(TOCA!$E81=0,AboveHWM!O81,AboveHWM_PNGC!O81)-Existing!O81-NLSL!O81),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1314.855},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P81-IF(TOCA!$E81=0,AboveHWM!P81,AboveHWM_PNGC!P81)-Existing!P81-NLSL!P81),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1613.4369999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q81-IF(TOCA!$E81=0,AboveHWM!Q81,AboveHWM_PNGC!Q81)-Existing!Q81-NLSL!Q81),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1117.587},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R81-IF(TOCA!$E81=0,AboveHWM!R81,AboveHWM_PNGC!R81)-Existing!R81-NLSL!R81),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5168.7420000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S81-IF(TOCA!$E81=0,AboveHWM!S81,AboveHWM_PNGC!S81)-Existing!S81-NLSL!S81),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3994.4009999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T81-IF(TOCA!$E81=0,AboveHWM!T81,AboveHWM_PNGC!T81)-Existing!T81-NLSL!T81),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7484.19},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U81-IF(TOCA!$E81=0,AboveHWM!U81,AboveHWM_PNGC!U81)-Existing!U81-NLSL!U81),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5254.2619999999997},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V81-IF(TOCA!$E81=0,AboveHWM!V81,AboveHWM_PNGC!V81)-Existing!V81-NLSL!V81),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8942.1129999999994},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W81-IF(TOCA!$E81=0,AboveHWM!W81,AboveHWM_PNGC!W81)-Existing!W81-NLSL!W81),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7023.4360000000006},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X81-IF(TOCA!$E81=0,AboveHWM!X81,AboveHWM_PNGC!X81)-Existing!X81-NLSL!X81),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7855.2930000000006},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y81-IF(TOCA!$E81=0,AboveHWM!Y81,AboveHWM_PNGC!Y81)-Existing!Y81-NLSL!Y81),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5614.0540000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z81-IF(TOCA!$E81=0,AboveHWM!Z81,AboveHWM_PNGC!Z81)-Existing!Z81-NLSL!Z81),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4688.5229999999992},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA81-IF(TOCA!$E81=0,AboveHWM!AA81,AboveHWM_PNGC!AA81)-Existing!AA81-NLSL!AA81),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3614.5119999999997},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB81-IF(TOCA!$E81=0,AboveHWM!AB81,AboveHWM_PNGC!AB81)-Existing!AB81-NLSL!AB81),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1647.3229999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC81-IF(TOCA!$E81=0,AboveHWM!AC81,AboveHWM_PNGC!AC81)-Existing!AC81-NLSL!AC81),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1065.462},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD81-IF(TOCA!$E81=0,AboveHWM!AD81,AboveHWM_PNGC!AD81)-Existing!AD81-NLSL!AD81),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1676.972},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE81-IF(TOCA!$E81=0,AboveHWM!AE81,AboveHWM_PNGC!AE81)-Existing!AE81-NLSL!AE81),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1324.3940000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF81-IF(TOCA!$E81=0,AboveHWM!AF81,AboveHWM_PNGC!AF81)-Existing!AF81-NLSL!AF81),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2411.62},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG81-IF(TOCA!$E81=0,AboveHWM!AG81,AboveHWM_PNGC!AG81)-Existing!AG81-NLSL!AG81),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1860.2929999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH81-IF(TOCA!$E81=0,AboveHWM!AH81,AboveHWM_PNGC!AH81)-Existing!AH81-NLSL!AH81),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2341.8870000000002},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI81-IF(TOCA!$E81=0,AboveHWM!AI81,AboveHWM_PNGC!AI81)-Existing!AI81-NLSL!AI81),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1898.7869999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ81-IF(TOCA!$E81=0,AboveHWM!AJ81,AboveHWM_PNGC!AJ81)-Existing!AJ81-NLSL!AJ81),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1974.9539999999997},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK81-IF(TOCA!$E81=0,AboveHWM!AK81,AboveHWM_PNGC!AK81)-Existing!AK81-NLSL!AK81),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1533.9790000000003},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL81-IF(TOCA!$E81=0,AboveHWM!AL81,AboveHWM_PNGC!AL81)-Existing!AL81-NLSL!AL81),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1734.2570000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM81-IF(TOCA!$E81=0,AboveHWM!AM81,AboveHWM_PNGC!AM81)-Existing!AM81-NLSL!AM81),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1277.1379999999999},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN81-IF(TOCA!$E81=0,AboveHWM!AN81,AboveHWM_PNGC!AN81)-Existing!AN81-NLSL!AN81),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1566.9880000000003},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO81-IF(TOCA!$E81=0,AboveHWM!AO81,AboveHWM_PNGC!AO81)-Existing!AO81-NLSL!AO81),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1083.0630000000001},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP81-IF(TOCA!$E81=0,AboveHWM!AP81,AboveHWM_PNGC!AP81)-Existing!AP81-NLSL!AP81),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5215.1239999999998},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ81-IF(TOCA!$E81=0,AboveHWM!AQ81,AboveHWM_PNGC!AQ81)-Existing!AQ81-NLSL!AQ81),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4029.444},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR81-IF(TOCA!$E81=0,AboveHWM!AR81,AboveHWM_PNGC!AR81)-Existing!AR81-NLSL!AR81),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7537.5629999999992},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS81-IF(TOCA!$E81=0,AboveHWM!AS81,AboveHWM_PNGC!AS81)-Existing!AS81-NLSL!AS81),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5286.2740000000003},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT81-IF(TOCA!$E81=0,AboveHWM!AT81,AboveHWM_PNGC!AT81)-Existing!AT81-NLSL!AT81),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8987.7830000000013},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU81-IF(TOCA!$E81=0,AboveHWM!AU81,AboveHWM_PNGC!AU81)-Existing!AU81-NLSL!AU81),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7059.1910000000007},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV81-IF(TOCA!$E81=0,AboveHWM!AV81,AboveHWM_PNGC!AV81)-Existing!AV81-NLSL!AV81),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7933.9909999999991},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW81-IF(TOCA!$E81=0,AboveHWM!AW81,AboveHWM_PNGC!AW81)-Existing!AW81-NLSL!AW81),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5616.7790000000005},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX81-IF(TOCA!$E81=0,AboveHWM!AX81,AboveHWM_PNGC!AX81)-Existing!AX81-NLSL!AX81),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4708.6219999999994},{"$f":"IF($B81=\"\",\"\",IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY81-IF(TOCA!$E81=0,AboveHWM!AY81,AboveHWM_PNGC!AY81)-Existing!AY81-NLSL!AY81),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R81,TOCA!$U81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S81,TOCA!$V81)-TOCA!$AI81*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B81,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B81,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3679.7959999999998},{"$f":"IF(Init!S82=0,1,0)","v":1},0]
[null,10278,"Northern Lights",{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D90-IF(TOCA!$E90=0,AboveHWM!D90,AboveHWM_PNGC!D90)-Existing!D90-NLSL!D90),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14630.054000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E90-IF(TOCA!$E90=0,AboveHWM!E90,AboveHWM_PNGC!E90)-Existing!E90-NLSL!E90),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8188.1450000000004},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F90-IF(TOCA!$E90=0,AboveHWM!F90,AboveHWM_PNGC!F90)-Existing!F90-NLSL!F90),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18982.488999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G90-IF(TOCA!$E90=0,AboveHWM!G90,AboveHWM_PNGC!G90)-Existing!G90-NLSL!G90),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12166.995000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H90-IF(TOCA!$E90=0,AboveHWM!H90,AboveHWM_PNGC!H90)-Existing!H90-NLSL!H90),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23475.036},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I90-IF(TOCA!$E90=0,AboveHWM!I90,AboveHWM_PNGC!I90)-Existing!I90-NLSL!I90),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15317.617999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J90-IF(TOCA!$E90=0,AboveHWM!J90,AboveHWM_PNGC!J90)-Existing!J90-NLSL!J90),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22625.75},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K90-IF(TOCA!$E90=0,AboveHWM!K90,AboveHWM_PNGC!K90)-Existing!K90-NLSL!K90),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14937.261},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L90-IF(TOCA!$E90=0,AboveHWM!L90,AboveHWM_PNGC!L90)-Existing!L90-NLSL!L90),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20109.652999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M90-IF(TOCA!$E90=0,AboveHWM!M90,AboveHWM_PNGC!M90)-Existing!M90-NLSL!M90),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12535.317999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N90-IF(TOCA!$E90=0,AboveHWM!N90,AboveHWM_PNGC!N90)-Existing!N90-NLSL!N90),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18595.665999999997},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O90-IF(TOCA!$E90=0,AboveHWM!O90,AboveHWM_PNGC!O90)-Existing!O90-NLSL!O90),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11173.579},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P90-IF(TOCA!$E90=0,AboveHWM!P90,AboveHWM_PNGC!P90)-Existing!P90-NLSL!P90),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14904.984000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q90-IF(TOCA!$E90=0,AboveHWM!Q90,AboveHWM_PNGC!Q90)-Existing!Q90-NLSL!Q90),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8606.9599999999991},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R90-IF(TOCA!$E90=0,AboveHWM!R90,AboveHWM_PNGC!R90)-Existing!R90-NLSL!R90),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11031.86},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S90-IF(TOCA!$E90=0,AboveHWM!S90,AboveHWM_PNGC!S90)-Existing!S90-NLSL!S90),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6561.8619999999992},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T90-IF(TOCA!$E90=0,AboveHWM!T90,AboveHWM_PNGC!T90)-Existing!T90-NLSL!T90),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11876.693000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U90-IF(TOCA!$E90=0,AboveHWM!U90,AboveHWM_PNGC!U90)-Existing!U90-NLSL!U90),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5993.3119999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V90-IF(TOCA!$E90=0,AboveHWM!V90,AboveHWM_PNGC!V90)-Existing!V90-NLSL!V90),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13512.111000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W90-IF(TOCA!$E90=0,AboveHWM!W90,AboveHWM_PNGC!W90)-Existing!W90-NLSL!W90),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7829.1110000000008},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X90-IF(TOCA!$E90=0,AboveHWM!X90,AboveHWM_PNGC!X90)-Existing!X90-NLSL!X90),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14079.165000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y90-IF(TOCA!$E90=0,AboveHWM!Y90,AboveHWM_PNGC!Y90)-Existing!Y90-NLSL!Y90),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7300.8719999999994},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z90-IF(TOCA!$E90=0,AboveHWM!Z90,AboveHWM_PNGC!Z90)-Existing!Z90-NLSL!Z90),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13327.736000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA90-IF(TOCA!$E90=0,AboveHWM!AA90,AboveHWM_PNGC!AA90)-Existing!AA90-NLSL!AA90),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7825.5429999999997},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB90-IF(TOCA!$E90=0,AboveHWM!AB90,AboveHWM_PNGC!AB90)-Existing!AB90-NLSL!AB90),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14557.165999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC90-IF(TOCA!$E90=0,AboveHWM!AC90,AboveHWM_PNGC!AC90)-Existing!AC90-NLSL!AC90),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8235.2389999999996},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD90-IF(TOCA!$E90=0,AboveHWM!AD90,AboveHWM_PNGC!AD90)-Existing!AD90-NLSL!AD90),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18995.322},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE90-IF(TOCA!$E90=0,AboveHWM!AE90,AboveHWM_PNGC!AE90)-Existing!AE90-NLSL!AE90),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12141.582999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF90-IF(TOCA!$E90=0,AboveHWM!AF90,AboveHWM_PNGC!AF90)-Existing!AF90-NLSL!AF90),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23486.184000000001},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG90-IF(TOCA!$E90=0,AboveHWM!AG90,AboveHWM_PNGC!AG90)-Existing!AG90-NLSL!AG90),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15280.753999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH90-IF(TOCA!$E90=0,AboveHWM!AH90,AboveHWM_PNGC!AH90)-Existing!AH90-NLSL!AH90),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22627.3},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI90-IF(TOCA!$E90=0,AboveHWM!AI90,AboveHWM_PNGC!AI90)-Existing!AI90-NLSL!AI90),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14909.936999999998},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ90-IF(TOCA!$E90=0,AboveHWM!AJ90,AboveHWM_PNGC!AJ90)-Existing!AJ90-NLSL!AJ90),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19747.726000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK90-IF(TOCA!$E90=0,AboveHWM!AK90,AboveHWM_PNGC!AK90)-Existing!AK90-NLSL!AK90),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12272.532999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL90-IF(TOCA!$E90=0,AboveHWM!AL90,AboveHWM_PNGC!AL90)-Existing!AL90-NLSL!AL90),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18604.913},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM90-IF(TOCA!$E90=0,AboveHWM!AM90,AboveHWM_PNGC!AM90)-Existing!AM90-NLSL!AM90),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11139.026},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN90-IF(TOCA!$E90=0,AboveHWM!AN90,AboveHWM_PNGC!AN90)-Existing!AN90-NLSL!AN90),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14917.485000000002},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO90-IF(TOCA!$E90=0,AboveHWM!AO90,AboveHWM_PNGC!AO90)-Existing!AO90-NLSL!AO90),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8582.4260000000013},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP90-IF(TOCA!$E90=0,AboveHWM!AP90,AboveHWM_PNGC!AP90)-Existing!AP90-NLSL!AP90),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11037.437},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ90-IF(TOCA!$E90=0,AboveHWM!AQ90,AboveHWM_PNGC!AQ90)-Existing!AQ90-NLSL!AQ90),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6530.3470000000007},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR90-IF(TOCA!$E90=0,AboveHWM!AR90,AboveHWM_PNGC!AR90)-Existing!AR90-NLSL!AR90),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11903.61},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS90-IF(TOCA!$E90=0,AboveHWM!AS90,AboveHWM_PNGC!AS90)-Existing!AS90-NLSL!AS90),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5954.1829999999991},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT90-IF(TOCA!$E90=0,AboveHWM!AT90,AboveHWM_PNGC!AT90)-Existing!AT90-NLSL!AT90),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13522.839},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU90-IF(TOCA!$E90=0,AboveHWM!AU90,AboveHWM_PNGC!AU90)-Existing!AU90-NLSL!AU90),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7792.4559999999983},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV90-IF(TOCA!$E90=0,AboveHWM!AV90,AboveHWM_PNGC!AV90)-Existing!AV90-NLSL!AV90),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14170.153},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW90-IF(TOCA!$E90=0,AboveHWM!AW90,AboveHWM_PNGC!AW90)-Existing!AW90-NLSL!AW90),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7184.0549999999994},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX90-IF(TOCA!$E90=0,AboveHWM!AX90,AboveHWM_PNGC!AX90)-Existing!AX90-NLSL!AX90),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":13278.343999999999},{"$f":"IF($B90=\"\",\"\",IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY90-IF(TOCA!$E90=0,AboveHWM!AY90,AboveHWM_PNGC!AY90)-Existing!AY90-NLSL!AY90),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R90,TOCA!$U90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S90,TOCA!$V90)-TOCA!$AI90*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B90,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B90,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7862.875},{"$f":"IF(Init!S91=0,1,0)","v":1},0]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D99-IF(TOCA!$E99=0,AboveHWM!D99,AboveHWM_PNGC!D99)-Existing!D99-NLSL!D99),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4303.1769476129029},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E99-IF(TOCA!$E99=0,AboveHWM!E99,AboveHWM_PNGC!E99)-Existing!E99-NLSL!E99),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3392.8895163870966},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F99-IF(TOCA!$E99=0,AboveHWM!F99,AboveHWM_PNGC!F99)-Existing!F99-NLSL!F99),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18711.167547295419},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G99-IF(TOCA!$E99=0,AboveHWM!G99,AboveHWM_PNGC!G99)-Existing!G99-NLSL!G99),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15015.711956704574},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H99-IF(TOCA!$E99=0,AboveHWM!H99,AboveHWM_PNGC!H99)-Existing!H99-NLSL!H99),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16428.984387096774},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I99-IF(TOCA!$E99=0,AboveHWM!I99,AboveHWM_PNGC!I99)-Existing!I99-NLSL!I99),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14128.926572903225},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J99-IF(TOCA!$E99=0,AboveHWM!J99,AboveHWM_PNGC!J99)-Existing!J99-NLSL!J99),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24047.165295483868},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K99-IF(TOCA!$E99=0,AboveHWM!K99,AboveHWM_PNGC!K99)-Existing!K99-NLSL!K99),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18960.26494451613},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L99-IF(TOCA!$E99=0,AboveHWM!L99,AboveHWM_PNGC!L99)-Existing!L99-NLSL!L99),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21854.955475862065},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M99-IF(TOCA!$E99=0,AboveHWM!M99,AboveHWM_PNGC!M99)-Existing!M99-NLSL!M99),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16172.667052137929},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N99-IF(TOCA!$E99=0,AboveHWM!N99,AboveHWM_PNGC!N99)-Existing!N99-NLSL!N99),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20150.764792764465},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O99-IF(TOCA!$E99=0,AboveHWM!O99,AboveHWM_PNGC!O99)-Existing!O99-NLSL!O99),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15839.663671235532},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P99-IF(TOCA!$E99=0,AboveHWM!P99,AboveHWM_PNGC!P99)-Existing!P99-NLSL!P99),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1307.8282879999999},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q99-IF(TOCA!$E99=0,AboveHWM!Q99,AboveHWM_PNGC!Q99)-Existing!Q99-NLSL!Q99),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":955.72067200000004},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R99-IF(TOCA!$E99=0,AboveHWM!R99,AboveHWM_PNGC!R99)-Existing!R99-NLSL!R99),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S99-IF(TOCA!$E99=0,AboveHWM!S99,AboveHWM_PNGC!S99)-Existing!S99-NLSL!S99),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T99-IF(TOCA!$E99=0,AboveHWM!T99,AboveHWM_PNGC!T99)-Existing!T99-NLSL!T99),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U99-IF(TOCA!$E99=0,AboveHWM!U99,AboveHWM_PNGC!U99)-Existing!U99-NLSL!U99),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V99-IF(TOCA!$E99=0,AboveHWM!V99,AboveHWM_PNGC!V99)-Existing!V99-NLSL!V99),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4809.4330590967729},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W99-IF(TOCA!$E99=0,AboveHWM!W99,AboveHWM_PNGC!W99)-Existing!W99-NLSL!W99),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3792.0529889032255},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X99-IF(TOCA!$E99=0,AboveHWM!X99,AboveHWM_PNGC!X99)-Existing!X99-NLSL!X99),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5125.8431287741932},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y99-IF(TOCA!$E99=0,AboveHWM!Y99,AboveHWM_PNGC!Y99)-Existing!Y99-NLSL!Y99),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3701.9978152258063},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z99-IF(TOCA!$E99=0,AboveHWM!Z99,AboveHWM_PNGC!Z99)-Existing!Z99-NLSL!Z99),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9416.3636735999989},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA99-IF(TOCA!$E99=0,AboveHWM!AA99,AboveHWM_PNGC!AA99)-Existing!AA99-NLSL!AA99),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8239.3182144000002},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB99-IF(TOCA!$E99=0,AboveHWM!AB99,AboveHWM_PNGC!AB99)-Existing!AB99-NLSL!AB99),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4456.4742348387099},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC99-IF(TOCA!$E99=0,AboveHWM!AC99,AboveHWM_PNGC!AC99)-Existing!AC99-NLSL!AC99),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3218.5647251612904},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD99-IF(TOCA!$E99=0,AboveHWM!AD99,AboveHWM_PNGC!AD99)-Existing!AD99-NLSL!AD99),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18660.044138696252},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE99-IF(TOCA!$E99=0,AboveHWM!AE99,AboveHWM_PNGC!AE99)-Existing!AE99-NLSL!AE99),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14974.685421303742},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF99-IF(TOCA!$E99=0,AboveHWM!AF99,AboveHWM_PNGC!AF99)-Existing!AF99-NLSL!AF99),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16384.096451612902},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG99-IF(TOCA!$E99=0,AboveHWM!AG99,AboveHWM_PNGC!AG99)-Existing!AG99-NLSL!AG99),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14090.322948387096},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH99-IF(TOCA!$E99=0,AboveHWM!AH99,AboveHWM_PNGC!AH99)-Existing!AH99-NLSL!AH99),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23981.462658064513},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI99-IF(TOCA!$E99=0,AboveHWM!AI99,AboveHWM_PNGC!AI99)-Existing!AI99-NLSL!AI99),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18908.460941935482},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ99-IF(TOCA!$E99=0,AboveHWM!AJ99,AboveHWM_PNGC!AJ99)-Existing!AJ99-NLSL!AJ99),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":21670.698239999998},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK99-IF(TOCA!$E99=0,AboveHWM!AK99,AboveHWM_PNGC!AK99)-Existing!AK99-NLSL!AK99),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16253.023679999997},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL99-IF(TOCA!$E99=0,AboveHWM!AL99,AboveHWM_PNGC!AL99)-Existing!AL99-NLSL!AL99),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20095.708058358006},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM99-IF(TOCA!$E99=0,AboveHWM!AM99,AboveHWM_PNGC!AM99)-Existing!AM99-NLSL!AM99),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15796.385901641992},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN99-IF(TOCA!$E99=0,AboveHWM!AN99,AboveHWM_PNGC!AN99)-Existing!AN99-NLSL!AN99),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1304.2549866666664},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO99-IF(TOCA!$E99=0,AboveHWM!AO99,AboveHWM_PNGC!AO99)-Existing!AO99-NLSL!AO99),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":953.10941333333335},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP99-IF(TOCA!$E99=0,AboveHWM!AP99,AboveHWM_PNGC!AP99)-Existing!AP99-NLSL!AP99),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ99-IF(TOCA!$E99=0,AboveHWM!AQ99,AboveHWM_PNGC!AQ99)-Existing!AQ99-NLSL!AQ99),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR99-IF(TOCA!$E99=0,AboveHWM!AR99,AboveHWM_PNGC!AR99)-Existing!AR99-NLSL!AR99),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS99-IF(TOCA!$E99=0,AboveHWM!AS99,AboveHWM_PNGC!AS99)-Existing!AS99-NLSL!AS99),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":0},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT99-IF(TOCA!$E99=0,AboveHWM!AT99,AboveHWM_PNGC!AT99)-Existing!AT99-NLSL!AT99),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4796.2925316129022},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU99-IF(TOCA!$E99=0,AboveHWM!AU99,AboveHWM_PNGC!AU99)-Existing!AU99-NLSL!AU99),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3781.6921883870959},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV99-IF(TOCA!$E99=0,AboveHWM!AV99,AboveHWM_PNGC!AV99)-Existing!AV99-NLSL!AV99),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4922.5107561290306},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW99-IF(TOCA!$E99=0,AboveHWM!AW99,AboveHWM_PNGC!AW99)-Existing!AW99-NLSL!AW99),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3881.2104038709672},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX99-IF(TOCA!$E99=0,AboveHWM!AX99,AboveHWM_PNGC!AX99)-Existing!AX99-NLSL!AX99),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9781.9123999999993},{"$f":"IF($B99=\"\",\"\",IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY99-IF(TOCA!$E99=0,AboveHWM!AY99,AboveHWM_PNGC!AY99)-Existing!AY99-NLSL!AY99),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R99,TOCA!$U99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S99,TOCA!$V99)-TOCA!$AI99*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B99,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B99,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7825.529919999999},{"$f":"IF(Init!S100=0,1,0)","v":0},1]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D108-IF(TOCA!$E108=0,AboveHWM!D108,AboveHWM_PNGC!D108)-Existing!D108-NLSL!D108),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6906.4549999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E108-IF(TOCA!$E108=0,AboveHWM!E108,AboveHWM_PNGC!E108)-Existing!E108-NLSL!E108),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4016.9380000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F108-IF(TOCA!$E108=0,AboveHWM!F108,AboveHWM_PNGC!F108)-Existing!F108-NLSL!F108),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7528.857},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G108-IF(TOCA!$E108=0,AboveHWM!G108,AboveHWM_PNGC!G108)-Existing!G108-NLSL!G108),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4696.777},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H108-IF(TOCA!$E108=0,AboveHWM!H108,AboveHWM_PNGC!H108)-Existing!H108-NLSL!H108),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8826.5370000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I108-IF(TOCA!$E108=0,AboveHWM!I108,AboveHWM_PNGC!I108)-Existing!I108-NLSL!I108),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6156.5969999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J108-IF(TOCA!$E108=0,AboveHWM!J108,AboveHWM_PNGC!J108)-Existing!J108-NLSL!J108),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10273.601000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K108-IF(TOCA!$E108=0,AboveHWM!K108,AboveHWM_PNGC!K108)-Existing!K108-NLSL!K108),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6468.1980000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L108-IF(TOCA!$E108=0,AboveHWM!L108,AboveHWM_PNGC!L108)-Existing!L108-NLSL!L108),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8792.4189999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M108-IF(TOCA!$E108=0,AboveHWM!M108,AboveHWM_PNGC!M108)-Existing!M108-NLSL!M108),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5182.8639999999996},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N108-IF(TOCA!$E108=0,AboveHWM!N108,AboveHWM_PNGC!N108)-Existing!N108-NLSL!N108),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7962.0280000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O108-IF(TOCA!$E108=0,AboveHWM!O108,AboveHWM_PNGC!O108)-Existing!O108-NLSL!O108),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5000.4229999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P108-IF(TOCA!$E108=0,AboveHWM!P108,AboveHWM_PNGC!P108)-Existing!P108-NLSL!P108),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7418.415},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q108-IF(TOCA!$E108=0,AboveHWM!Q108,AboveHWM_PNGC!Q108)-Existing!Q108-NLSL!Q108),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4137.9560000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R108-IF(TOCA!$E108=0,AboveHWM!R108,AboveHWM_PNGC!R108)-Existing!R108-NLSL!R108),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6094.8620000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S108-IF(TOCA!$E108=0,AboveHWM!S108,AboveHWM_PNGC!S108)-Existing!S108-NLSL!S108),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3448.7049999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T108-IF(TOCA!$E108=0,AboveHWM!T108,AboveHWM_PNGC!T108)-Existing!T108-NLSL!T108),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5658.5420000000004},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U108-IF(TOCA!$E108=0,AboveHWM!U108,AboveHWM_PNGC!U108)-Existing!U108-NLSL!U108),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3262.7330000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V108-IF(TOCA!$E108=0,AboveHWM!V108,AboveHWM_PNGC!V108)-Existing!V108-NLSL!V108),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5996.3580000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W108-IF(TOCA!$E108=0,AboveHWM!W108,AboveHWM_PNGC!W108)-Existing!W108-NLSL!W108),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3360.1109999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X108-IF(TOCA!$E108=0,AboveHWM!X108,AboveHWM_PNGC!X108)-Existing!X108-NLSL!X108),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6396.2730000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y108-IF(TOCA!$E108=0,AboveHWM!Y108,AboveHWM_PNGC!Y108)-Existing!Y108-NLSL!Y108),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3210.9920000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z108-IF(TOCA!$E108=0,AboveHWM!Z108,AboveHWM_PNGC!Z108)-Existing!Z108-NLSL!Z108),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5344.2790000000005},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA108-IF(TOCA!$E108=0,AboveHWM!AA108,AboveHWM_PNGC!AA108)-Existing!AA108-NLSL!AA108),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3394.4760000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB108-IF(TOCA!$E108=0,AboveHWM!AB108,AboveHWM_PNGC!AB108)-Existing!AB108-NLSL!AB108),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7187.63},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC108-IF(TOCA!$E108=0,AboveHWM!AC108,AboveHWM_PNGC!AC108)-Existing!AC108-NLSL!AC108),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3765.761},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD108-IF(TOCA!$E108=0,AboveHWM!AD108,AboveHWM_PNGC!AD108)-Existing!AD108-NLSL!AD108),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7549.5439999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE108-IF(TOCA!$E108=0,AboveHWM!AE108,AboveHWM_PNGC!AE108)-Existing!AE108-NLSL!AE108),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4709.683},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF108-IF(TOCA!$E108=0,AboveHWM!AF108,AboveHWM_PNGC!AF108)-Existing!AF108-NLSL!AF108),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8850.8050000000003},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG108-IF(TOCA!$E108=0,AboveHWM!AG108,AboveHWM_PNGC!AG108)-Existing!AG108-NLSL!AG108),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6173.5230000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH108-IF(TOCA!$E108=0,AboveHWM!AH108,AboveHWM_PNGC!AH108)-Existing!AH108-NLSL!AH108),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10301.835999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI108-IF(TOCA!$E108=0,AboveHWM!AI108,AboveHWM_PNGC!AI108)-Existing!AI108-NLSL!AI108),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6485.9740000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ108-IF(TOCA!$E108=0,AboveHWM!AJ108,AboveHWM_PNGC!AJ108)-Existing!AJ108-NLSL!AJ108),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8463.0959999999995},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK108-IF(TOCA!$E108=0,AboveHWM!AK108,AboveHWM_PNGC!AK108)-Existing!AK108-NLSL!AK108),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5067.3559999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL108-IF(TOCA!$E108=0,AboveHWM!AL108,AboveHWM_PNGC!AL108)-Existing!AL108-NLSL!AL108),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7983.9080000000004},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM108-IF(TOCA!$E108=0,AboveHWM!AM108,AboveHWM_PNGC!AM108)-Existing!AM108-NLSL!AM108),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5014.165},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN108-IF(TOCA!$E108=0,AboveHWM!AN108,AboveHWM_PNGC!AN108)-Existing!AN108-NLSL!AN108),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7438.7979999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO108-IF(TOCA!$E108=0,AboveHWM!AO108,AboveHWM_PNGC!AO108)-Existing!AO108-NLSL!AO108),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4149.326},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP108-IF(TOCA!$E108=0,AboveHWM!AP108,AboveHWM_PNGC!AP108)-Existing!AP108-NLSL!AP108),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6111.6009999999997},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ108-IF(TOCA!$E108=0,AboveHWM!AQ108,AboveHWM_PNGC!AQ108)-Existing!AQ108-NLSL!AQ108),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3458.1759999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR108-IF(TOCA!$E108=0,AboveHWM!AR108,AboveHWM_PNGC!AR108)-Existing!AR108-NLSL!AR108),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5674.085},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS108-IF(TOCA!$E108=0,AboveHWM!AS108,AboveHWM_PNGC!AS108)-Existing!AS108-NLSL!AS108),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3271.6950000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT108-IF(TOCA!$E108=0,AboveHWM!AT108,AboveHWM_PNGC!AT108)-Existing!AT108-NLSL!AT108),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6012.826},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU108-IF(TOCA!$E108=0,AboveHWM!AU108,AboveHWM_PNGC!AU108)-Existing!AU108-NLSL!AU108),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3369.3380000000002},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV108-IF(TOCA!$E108=0,AboveHWM!AV108,AboveHWM_PNGC!AV108)-Existing!AV108-NLSL!AV108),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6183.2269999999999},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW108-IF(TOCA!$E108=0,AboveHWM!AW108,AboveHWM_PNGC!AW108)-Existing!AW108-NLSL!AW108),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3450.4270000000001},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX108-IF(TOCA!$E108=0,AboveHWM!AX108,AboveHWM_PNGC!AX108)-Existing!AX108-NLSL!AX108),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5575.7179999999998},{"$f":"IF($B108=\"\",\"\",IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY108-IF(TOCA!$E108=0,AboveHWM!AY108,AboveHWM_PNGC!AY108)-Existing!AY108-NLSL!AY108),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R108,TOCA!$U108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S108,TOCA!$V108)-TOCA!$AI108*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B108,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B108,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3187.0410000000002},{"$f":"IF(Init!S109=0,1,0)","v":1},0]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D117-IF(TOCA!$E117=0,AboveHWM!D117,AboveHWM_PNGC!D117)-Existing!D117-NLSL!D117),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1990.056},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E117-IF(TOCA!$E117=0,AboveHWM!E117,AboveHWM_PNGC!E117)-Existing!E117-NLSL!E117),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1190.402},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F117-IF(TOCA!$E117=0,AboveHWM!F117,AboveHWM_PNGC!F117)-Existing!F117-NLSL!F117),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2353.6559999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G117-IF(TOCA!$E117=0,AboveHWM!G117,AboveHWM_PNGC!G117)-Existing!G117-NLSL!G117),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1619.9749999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H117-IF(TOCA!$E117=0,AboveHWM!H117,AboveHWM_PNGC!H117)-Existing!H117-NLSL!H117),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2744.2979999999998},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I117-IF(TOCA!$E117=0,AboveHWM!I117,AboveHWM_PNGC!I117)-Existing!I117-NLSL!I117),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1788.55},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J117-IF(TOCA!$E117=0,AboveHWM!J117,AboveHWM_PNGC!J117)-Existing!J117-NLSL!J117),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2733.873},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K117-IF(TOCA!$E117=0,AboveHWM!K117,AboveHWM_PNGC!K117)-Existing!K117-NLSL!K117),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1880.6790000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L117-IF(TOCA!$E117=0,AboveHWM!L117,AboveHWM_PNGC!L117)-Existing!L117-NLSL!L117),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2419.549},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M117-IF(TOCA!$E117=0,AboveHWM!M117,AboveHWM_PNGC!M117)-Existing!M117-NLSL!M117),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1549.9939999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N117-IF(TOCA!$E117=0,AboveHWM!N117,AboveHWM_PNGC!N117)-Existing!N117-NLSL!N117),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2269.652},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O117-IF(TOCA!$E117=0,AboveHWM!O117,AboveHWM_PNGC!O117)-Existing!O117-NLSL!O117),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1420.9849999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P117-IF(TOCA!$E117=0,AboveHWM!P117,AboveHWM_PNGC!P117)-Existing!P117-NLSL!P117),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1970.991},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q117-IF(TOCA!$E117=0,AboveHWM!Q117,AboveHWM_PNGC!Q117)-Existing!Q117-NLSL!Q117),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1244.8389999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R117-IF(TOCA!$E117=0,AboveHWM!R117,AboveHWM_PNGC!R117)-Existing!R117-NLSL!R117),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1617.3789999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S117-IF(TOCA!$E117=0,AboveHWM!S117,AboveHWM_PNGC!S117)-Existing!S117-NLSL!S117),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1116.8040000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T117-IF(TOCA!$E117=0,AboveHWM!T117,AboveHWM_PNGC!T117)-Existing!T117-NLSL!T117),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1518.2439999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U117-IF(TOCA!$E117=0,AboveHWM!U117,AboveHWM_PNGC!U117)-Existing!U117-NLSL!U117),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":928.65},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V117-IF(TOCA!$E117=0,AboveHWM!V117,AboveHWM_PNGC!V117)-Existing!V117-NLSL!V117),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1608.35},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W117-IF(TOCA!$E117=0,AboveHWM!W117,AboveHWM_PNGC!W117)-Existing!W117-NLSL!W117),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1110.595},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X117-IF(TOCA!$E117=0,AboveHWM!X117,AboveHWM_PNGC!X117)-Existing!X117-NLSL!X117),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1684.79},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y117-IF(TOCA!$E117=0,AboveHWM!Y117,AboveHWM_PNGC!Y117)-Existing!Y117-NLSL!Y117),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1050.769},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z117-IF(TOCA!$E117=0,AboveHWM!Z117,AboveHWM_PNGC!Z117)-Existing!Z117-NLSL!Z117),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1519.6659999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA117-IF(TOCA!$E117=0,AboveHWM!AA117,AboveHWM_PNGC!AA117)-Existing!AA117-NLSL!AA117),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":983.47799999999995},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB117-IF(TOCA!$E117=0,AboveHWM!AB117,AboveHWM_PNGC!AB117)-Existing!AB117-NLSL!AB117),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2000.3389999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC117-IF(TOCA!$E117=0,AboveHWM!AC117,AboveHWM_PNGC!AC117)-Existing!AC117-NLSL!AC117),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1196.5530000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD117-IF(TOCA!$E117=0,AboveHWM!AD117,AboveHWM_PNGC!AD117)-Existing!AD117-NLSL!AD117),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2364.1210000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE117-IF(TOCA!$E117=0,AboveHWM!AE117,AboveHWM_PNGC!AE117)-Existing!AE117-NLSL!AE117),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1627.1769999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF117-IF(TOCA!$E117=0,AboveHWM!AF117,AboveHWM_PNGC!AF117)-Existing!AF117-NLSL!AF117),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2753.8989999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG117-IF(TOCA!$E117=0,AboveHWM!AG117,AboveHWM_PNGC!AG117)-Existing!AG117-NLSL!AG117),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1794.808},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH117-IF(TOCA!$E117=0,AboveHWM!AH117,AboveHWM_PNGC!AH117)-Existing!AH117-NLSL!AH117),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2743.317},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI117-IF(TOCA!$E117=0,AboveHWM!AI117,AboveHWM_PNGC!AI117)-Existing!AI117-NLSL!AI117),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1887.1759999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ117-IF(TOCA!$E117=0,AboveHWM!AJ117,AboveHWM_PNGC!AJ117)-Existing!AJ117-NLSL!AJ117),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2358.252},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK117-IF(TOCA!$E117=0,AboveHWM!AK117,AboveHWM_PNGC!AK117)-Existing!AK117-NLSL!AK117),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1510.7260000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL117-IF(TOCA!$E117=0,AboveHWM!AL117,AboveHWM_PNGC!AL117)-Existing!AL117-NLSL!AL117),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2279.759},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM117-IF(TOCA!$E117=0,AboveHWM!AM117,AboveHWM_PNGC!AM117)-Existing!AM117-NLSL!AM117),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1427.3130000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN117-IF(TOCA!$E117=0,AboveHWM!AN117,AboveHWM_PNGC!AN117)-Existing!AN117-NLSL!AN117),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1981.0630000000001},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO117-IF(TOCA!$E117=0,AboveHWM!AO117,AboveHWM_PNGC!AO117)-Existing!AO117-NLSL!AO117),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1251.201},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP117-IF(TOCA!$E117=0,AboveHWM!AP117,AboveHWM_PNGC!AP117)-Existing!AP117-NLSL!AP117),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1626.614},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ117-IF(TOCA!$E117=0,AboveHWM!AQ117,AboveHWM_PNGC!AQ117)-Existing!AQ117-NLSL!AQ117),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1123.181},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR117-IF(TOCA!$E117=0,AboveHWM!AR117,AboveHWM_PNGC!AR117)-Existing!AR117-NLSL!AR117),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1527.931},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS117-IF(TOCA!$E117=0,AboveHWM!AS117,AboveHWM_PNGC!AS117)-Existing!AS117-NLSL!AS117),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":934.57500000000005},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT117-IF(TOCA!$E117=0,AboveHWM!AT117,AboveHWM_PNGC!AT117)-Existing!AT117-NLSL!AT117),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1618.557},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU117-IF(TOCA!$E117=0,AboveHWM!AU117,AboveHWM_PNGC!AU117)-Existing!AU117-NLSL!AU117),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1117.643},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV117-IF(TOCA!$E117=0,AboveHWM!AV117,AboveHWM_PNGC!AV117)-Existing!AV117-NLSL!AV117),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1695.4179999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW117-IF(TOCA!$E117=0,AboveHWM!AW117,AboveHWM_PNGC!AW117)-Existing!AW117-NLSL!AW117),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1057.3969999999999},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX117-IF(TOCA!$E117=0,AboveHWM!AX117,AboveHWM_PNGC!AX117)-Existing!AX117-NLSL!AX117),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1529.145},{"$f":"IF($B117=\"\",\"\",IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY117-IF(TOCA!$E117=0,AboveHWM!AY117,AboveHWM_PNGC!AY117)-Existing!AY117-NLSL!AY117),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R117,TOCA!$U117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S117,TOCA!$V117)-TOCA!$AI117*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B117,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B117,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":989.61199999999997},{"$f":"IF(Init!S118=0,1,0)","v":1},0]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D126-IF(TOCA!$E126=0,AboveHWM!D126,AboveHWM_PNGC!D126)-Existing!D126-NLSL!D126),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2145.6309999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E126-IF(TOCA!$E126=0,AboveHWM!E126,AboveHWM_PNGC!E126)-Existing!E126-NLSL!E126),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1374.405},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F126-IF(TOCA!$E126=0,AboveHWM!F126,AboveHWM_PNGC!F126)-Existing!F126-NLSL!F126),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2594.9609999999998},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G126-IF(TOCA!$E126=0,AboveHWM!G126,AboveHWM_PNGC!G126)-Existing!G126-NLSL!G126),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1758.39},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H126-IF(TOCA!$E126=0,AboveHWM!H126,AboveHWM_PNGC!H126)-Existing!H126-NLSL!H126),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3251.6779999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I126-IF(TOCA!$E126=0,AboveHWM!I126,AboveHWM_PNGC!I126)-Existing!I126-NLSL!I126),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2381.895},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J126-IF(TOCA!$E126=0,AboveHWM!J126,AboveHWM_PNGC!J126)-Existing!J126-NLSL!J126),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3393.4929999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K126-IF(TOCA!$E126=0,AboveHWM!K126,AboveHWM_PNGC!K126)-Existing!K126-NLSL!K126),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2314.009},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L126-IF(TOCA!$E126=0,AboveHWM!L126,AboveHWM_PNGC!L126)-Existing!L126-NLSL!L126),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3095.154},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M126-IF(TOCA!$E126=0,AboveHWM!M126,AboveHWM_PNGC!M126)-Existing!M126-NLSL!M126),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1976.9739999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N126-IF(TOCA!$E126=0,AboveHWM!N126,AboveHWM_PNGC!N126)-Existing!N126-NLSL!N126),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2551.3000000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O126-IF(TOCA!$E126=0,AboveHWM!O126,AboveHWM_PNGC!O126)-Existing!O126-NLSL!O126),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1740.8610000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P126-IF(TOCA!$E126=0,AboveHWM!P126,AboveHWM_PNGC!P126)-Existing!P126-NLSL!P126),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2414.143},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q126-IF(TOCA!$E126=0,AboveHWM!Q126,AboveHWM_PNGC!Q126)-Existing!Q126-NLSL!Q126),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1510.1420000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R126-IF(TOCA!$E126=0,AboveHWM!R126,AboveHWM_PNGC!R126)-Existing!R126-NLSL!R126),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1819.46},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S126-IF(TOCA!$E126=0,AboveHWM!S126,AboveHWM_PNGC!S126)-Existing!S126-NLSL!S126),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1174.4849999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T126-IF(TOCA!$E126=0,AboveHWM!T126,AboveHWM_PNGC!T126)-Existing!T126-NLSL!T126),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1647.047},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U126-IF(TOCA!$E126=0,AboveHWM!U126,AboveHWM_PNGC!U126)-Existing!U126-NLSL!U126),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1069.002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V126-IF(TOCA!$E126=0,AboveHWM!V126,AboveHWM_PNGC!V126)-Existing!V126-NLSL!V126),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1619.56},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W126-IF(TOCA!$E126=0,AboveHWM!W126,AboveHWM_PNGC!W126)-Existing!W126-NLSL!W126),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1004.973},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X126-IF(TOCA!$E126=0,AboveHWM!X126,AboveHWM_PNGC!X126)-Existing!X126-NLSL!X126),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1726.421},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y126-IF(TOCA!$E126=0,AboveHWM!Y126,AboveHWM_PNGC!Y126)-Existing!Y126-NLSL!Y126),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":945.51499999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z126-IF(TOCA!$E126=0,AboveHWM!Z126,AboveHWM_PNGC!Z126)-Existing!Z126-NLSL!Z126),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1550.854},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA126-IF(TOCA!$E126=0,AboveHWM!AA126,AboveHWM_PNGC!AA126)-Existing!AA126-NLSL!AA126),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1072.095},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB126-IF(TOCA!$E126=0,AboveHWM!AB126,AboveHWM_PNGC!AB126)-Existing!AB126-NLSL!AB126),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2237.4079999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC126-IF(TOCA!$E126=0,AboveHWM!AC126,AboveHWM_PNGC!AC126)-Existing!AC126-NLSL!AC126),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1297.0550000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD126-IF(TOCA!$E126=0,AboveHWM!AD126,AboveHWM_PNGC!AD126)-Existing!AD126-NLSL!AD126),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2605.596},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE126-IF(TOCA!$E126=0,AboveHWM!AE126,AboveHWM_PNGC!AE126)-Existing!AE126-NLSL!AE126),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1765.596},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF126-IF(TOCA!$E126=0,AboveHWM!AF126,AboveHWM_PNGC!AF126)-Existing!AF126-NLSL!AF126),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3265.0030000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG126-IF(TOCA!$E126=0,AboveHWM!AG126,AboveHWM_PNGC!AG126)-Existing!AG126-NLSL!AG126),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2391.6559999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH126-IF(TOCA!$E126=0,AboveHWM!AH126,AboveHWM_PNGC!AH126)-Existing!AH126-NLSL!AH126),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3407.4},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI126-IF(TOCA!$E126=0,AboveHWM!AI126,AboveHWM_PNGC!AI126)-Existing!AI126-NLSL!AI126),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2323.4920000000002},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ126-IF(TOCA!$E126=0,AboveHWM!AJ126,AboveHWM_PNGC!AJ126)-Existing!AJ126-NLSL!AJ126),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2985.0619999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK126-IF(TOCA!$E126=0,AboveHWM!AK126,AboveHWM_PNGC!AK126)-Existing!AK126-NLSL!AK126),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1932.2260000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL126-IF(TOCA!$E126=0,AboveHWM!AL126,AboveHWM_PNGC!AL126)-Existing!AL126-NLSL!AL126),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2561.7559999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM126-IF(TOCA!$E126=0,AboveHWM!AM126,AboveHWM_PNGC!AM126)-Existing!AM126-NLSL!AM126),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1747.9949999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN126-IF(TOCA!$E126=0,AboveHWM!AN126,AboveHWM_PNGC!AN126)-Existing!AN126-NLSL!AN126),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2424.0360000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO126-IF(TOCA!$E126=0,AboveHWM!AO126,AboveHWM_PNGC!AO126)-Existing!AO126-NLSL!AO126),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1516.33},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP126-IF(TOCA!$E126=0,AboveHWM!AP126,AboveHWM_PNGC!AP126)-Existing!AP126-NLSL!AP126),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1826.9169999999999},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ126-IF(TOCA!$E126=0,AboveHWM!AQ126,AboveHWM_PNGC!AQ126)-Existing!AQ126-NLSL!AQ126),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1179.298},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR126-IF(TOCA!$E126=0,AboveHWM!AR126,AboveHWM_PNGC!AR126)-Existing!AR126-NLSL!AR126),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1653.798},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS126-IF(TOCA!$E126=0,AboveHWM!AS126,AboveHWM_PNGC!AS126)-Existing!AS126-NLSL!AS126),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1073.383},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT126-IF(TOCA!$E126=0,AboveHWM!AT126,AboveHWM_PNGC!AT126)-Existing!AT126-NLSL!AT126),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1626.1980000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU126-IF(TOCA!$E126=0,AboveHWM!AU126,AboveHWM_PNGC!AU126)-Existing!AU126-NLSL!AU126),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1009.092},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV126-IF(TOCA!$E126=0,AboveHWM!AV126,AboveHWM_PNGC!AV126)-Existing!AV126-NLSL!AV126),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1670.5070000000001},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW126-IF(TOCA!$E126=0,AboveHWM!AW126,AboveHWM_PNGC!AW126)-Existing!AW126-NLSL!AW126),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1012.38},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX126-IF(TOCA!$E126=0,AboveHWM!AX126,AboveHWM_PNGC!AX126)-Existing!AX126-NLSL!AX126),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1621.106},{"$f":"IF($B126=\"\",\"\",IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY126-IF(TOCA!$E126=0,AboveHWM!AY126,AboveHWM_PNGC!AY126)-Existing!AY126-NLSL!AY126),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R126,TOCA!$U126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S126,TOCA!$V126)-TOCA!$AI126*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B126,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B126,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1012.5940000000001},{"$f":"IF(Init!S127=0,1,0)","v":1},0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D135-IF(TOCA!$E135=0,AboveHWM!D135,AboveHWM_PNGC!D135)-Existing!D135-NLSL!D135),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7092.4359999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E135-IF(TOCA!$E135=0,AboveHWM!E135,AboveHWM_PNGC!E135)-Existing!E135-NLSL!E135),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5060.393},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F135-IF(TOCA!$E135=0,AboveHWM!F135,AboveHWM_PNGC!F135)-Existing!F135-NLSL!F135),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6528.0919999999996},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G135-IF(TOCA!$E135=0,AboveHWM!G135,AboveHWM_PNGC!G135)-Existing!G135-NLSL!G135),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5180.8370000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H135-IF(TOCA!$E135=0,AboveHWM!H135,AboveHWM_PNGC!H135)-Existing!H135-NLSL!H135),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6800.7030000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I135-IF(TOCA!$E135=0,AboveHWM!I135,AboveHWM_PNGC!I135)-Existing!I135-NLSL!I135),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5340.5190000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J135-IF(TOCA!$E135=0,AboveHWM!J135,AboveHWM_PNGC!J135)-Existing!J135-NLSL!J135),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6832.3429999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K135-IF(TOCA!$E135=0,AboveHWM!K135,AboveHWM_PNGC!K135)-Existing!K135-NLSL!K135),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5381.1030000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L135-IF(TOCA!$E135=0,AboveHWM!L135,AboveHWM_PNGC!L135)-Existing!L135-NLSL!L135),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6517.7290000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M135-IF(TOCA!$E135=0,AboveHWM!M135,AboveHWM_PNGC!M135)-Existing!M135-NLSL!M135),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4782.2190000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N135-IF(TOCA!$E135=0,AboveHWM!N135,AboveHWM_PNGC!N135)-Existing!N135-NLSL!N135),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6914.1930000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O135-IF(TOCA!$E135=0,AboveHWM!O135,AboveHWM_PNGC!O135)-Existing!O135-NLSL!O135),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5007.4849999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P135-IF(TOCA!$E135=0,AboveHWM!P135,AboveHWM_PNGC!P135)-Existing!P135-NLSL!P135),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6727.7849999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q135-IF(TOCA!$E135=0,AboveHWM!Q135,AboveHWM_PNGC!Q135)-Existing!Q135-NLSL!Q135),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4857.6400000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R135-IF(TOCA!$E135=0,AboveHWM!R135,AboveHWM_PNGC!R135)-Existing!R135-NLSL!R135),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6739.8270000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S135-IF(TOCA!$E135=0,AboveHWM!S135,AboveHWM_PNGC!S135)-Existing!S135-NLSL!S135),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5383.4939999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T135-IF(TOCA!$E135=0,AboveHWM!T135,AboveHWM_PNGC!T135)-Existing!T135-NLSL!T135),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7168.4459999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U135-IF(TOCA!$E135=0,AboveHWM!U135,AboveHWM_PNGC!U135)-Existing!U135-NLSL!U135),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5152.1779999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V135-IF(TOCA!$E135=0,AboveHWM!V135,AboveHWM_PNGC!V135)-Existing!V135-NLSL!V135),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7524.6130000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W135-IF(TOCA!$E135=0,AboveHWM!W135,AboveHWM_PNGC!W135)-Existing!W135-NLSL!W135),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5889.0150000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X135-IF(TOCA!$E135=0,AboveHWM!X135,AboveHWM_PNGC!X135)-Existing!X135-NLSL!X135),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7943.6459999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y135-IF(TOCA!$E135=0,AboveHWM!Y135,AboveHWM_PNGC!Y135)-Existing!Y135-NLSL!Y135),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5744.9290000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z135-IF(TOCA!$E135=0,AboveHWM!Z135,AboveHWM_PNGC!Z135)-Existing!Z135-NLSL!Z135),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7001.73},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA135-IF(TOCA!$E135=0,AboveHWM!AA135,AboveHWM_PNGC!AA135)-Existing!AA135-NLSL!AA135),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5582.83},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB135-IF(TOCA!$E135=0,AboveHWM!AB135,AboveHWM_PNGC!AB135)-Existing!AB135-NLSL!AB135),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7179.9639999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC135-IF(TOCA!$E135=0,AboveHWM!AC135,AboveHWM_PNGC!AC135)-Existing!AC135-NLSL!AC135),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5122.8360000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD135-IF(TOCA!$E135=0,AboveHWM!AD135,AboveHWM_PNGC!AD135)-Existing!AD135-NLSL!AD135),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6608.674},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE135-IF(TOCA!$E135=0,AboveHWM!AE135,AboveHWM_PNGC!AE135)-Existing!AE135-NLSL!AE135),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5244.7280000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF135-IF(TOCA!$E135=0,AboveHWM!AF135,AboveHWM_PNGC!AF135)-Existing!AF135-NLSL!AF135),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6884.3220000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG135-IF(TOCA!$E135=0,AboveHWM!AG135,AboveHWM_PNGC!AG135)-Existing!AG135-NLSL!AG135),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5406.1059999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH135-IF(TOCA!$E135=0,AboveHWM!AH135,AboveHWM_PNGC!AH135)-Existing!AH135-NLSL!AH135),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6916.6559999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI135-IF(TOCA!$E135=0,AboveHWM!AI135,AboveHWM_PNGC!AI135)-Existing!AI135-NLSL!AI135),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5447.5290000000005},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ135-IF(TOCA!$E135=0,AboveHWM!AJ135,AboveHWM_PNGC!AJ135)-Existing!AJ135-NLSL!AJ135),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6370.6090000000004},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK135-IF(TOCA!$E135=0,AboveHWM!AK135,AboveHWM_PNGC!AK135)-Existing!AK135-NLSL!AK135),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4674.3019999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL135-IF(TOCA!$E135=0,AboveHWM!AL135,AboveHWM_PNGC!AL135)-Existing!AL135-NLSL!AL135),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6999.6729999999998},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM135-IF(TOCA!$E135=0,AboveHWM!AM135,AboveHWM_PNGC!AM135)-Existing!AM135-NLSL!AM135),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5069.3580000000002},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN135-IF(TOCA!$E135=0,AboveHWM!AN135,AboveHWM_PNGC!AN135)-Existing!AN135-NLSL!AN135),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6810.7870000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO135-IF(TOCA!$E135=0,AboveHWM!AO135,AboveHWM_PNGC!AO135)-Existing!AO135-NLSL!AO135),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":4917.5519999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP135-IF(TOCA!$E135=0,AboveHWM!AP135,AboveHWM_PNGC!AP135)-Existing!AP135-NLSL!AP135),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":6822.9639999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ135-IF(TOCA!$E135=0,AboveHWM!AQ135,AboveHWM_PNGC!AQ135)-Existing!AQ135-NLSL!AQ135),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5449.9560000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR135-IF(TOCA!$E135=0,AboveHWM!AR135,AboveHWM_PNGC!AR135)-Existing!AR135-NLSL!AR135),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7168.4459999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS135-IF(TOCA!$E135=0,AboveHWM!AS135,AboveHWM_PNGC!AS135)-Existing!AS135-NLSL!AS135),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5152.1779999999999},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT135-IF(TOCA!$E135=0,AboveHWM!AT135,AboveHWM_PNGC!AT135)-Existing!AT135-NLSL!AT135),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7524.6130000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU135-IF(TOCA!$E135=0,AboveHWM!AU135,AboveHWM_PNGC!AU135)-Existing!AU135-NLSL!AU135),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5889.0150000000003},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV135-IF(TOCA!$E135=0,AboveHWM!AV135,AboveHWM_PNGC!AV135)-Existing!AV135-NLSL!AV135),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7943.6459999999997},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW135-IF(TOCA!$E135=0,AboveHWM!AW135,AboveHWM_PNGC!AW135)-Existing!AW135-NLSL!AW135),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5744.9290000000001},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX135-IF(TOCA!$E135=0,AboveHWM!AX135,AboveHWM_PNGC!AX135)-Existing!AX135-NLSL!AX135),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":7001.73},{"$f":"IF($B135=\"\",\"\",IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY135-IF(TOCA!$E135=0,AboveHWM!AY135,AboveHWM_PNGC!AY135)-Existing!AY135-NLSL!AY135),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R135,TOCA!$U135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S135,TOCA!$V135)-TOCA!$AI135*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B135,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B135,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":5582.83},{"$f":"IF(Init!S136=0,1,0)","v":1},0]
[null,11680,"Weiser, City of",{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D136-IF(TOCA!$E136=0,AboveHWM!D136,AboveHWM_PNGC!D136)-Existing!D136-NLSL!D136),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2674.8850000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E136-IF(TOCA!$E136=0,AboveHWM!E136,AboveHWM_PNGC!E136)-Existing!E136-NLSL!E136),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1585.7090000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F136-IF(TOCA!$E136=0,AboveHWM!F136,AboveHWM_PNGC!F136)-Existing!F136-NLSL!F136),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2912.4209999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G136-IF(TOCA!$E136=0,AboveHWM!G136,AboveHWM_PNGC!G136)-Existing!G136-NLSL!G136),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1857.471},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H136-IF(TOCA!$E136=0,AboveHWM!H136,AboveHWM_PNGC!H136)-Existing!H136-NLSL!H136),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3348.77},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I136-IF(TOCA!$E136=0,AboveHWM!I136,AboveHWM_PNGC!I136)-Existing!I136-NLSL!I136),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2335.6559999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J136-IF(TOCA!$E136=0,AboveHWM!J136,AboveHWM_PNGC!J136)-Existing!J136-NLSL!J136),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3586.665},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K136-IF(TOCA!$E136=0,AboveHWM!K136,AboveHWM_PNGC!K136)-Existing!K136-NLSL!K136),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2297.1909999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L136-IF(TOCA!$E136=0,AboveHWM!L136,AboveHWM_PNGC!L136)-Existing!L136-NLSL!L136),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3089.83},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M136-IF(TOCA!$E136=0,AboveHWM!M136,AboveHWM_PNGC!M136)-Existing!M136-NLSL!M136),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1836},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N136-IF(TOCA!$E136=0,AboveHWM!N136,AboveHWM_PNGC!N136)-Existing!N136-NLSL!N136),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2818.5729999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O136-IF(TOCA!$E136=0,AboveHWM!O136,AboveHWM_PNGC!O136)-Existing!O136-NLSL!O136),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1744.11},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P136-IF(TOCA!$E136=0,AboveHWM!P136,AboveHWM_PNGC!P136)-Existing!P136-NLSL!P136),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2604.9639999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q136-IF(TOCA!$E136=0,AboveHWM!Q136,AboveHWM_PNGC!Q136)-Existing!Q136-NLSL!Q136),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1430.2080000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R136-IF(TOCA!$E136=0,AboveHWM!R136,AboveHWM_PNGC!R136)-Existing!R136-NLSL!R136),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2549.8649999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S136-IF(TOCA!$E136=0,AboveHWM!S136,AboveHWM_PNGC!S136)-Existing!S136-NLSL!S136),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1452.7909999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T136-IF(TOCA!$E136=0,AboveHWM!T136,AboveHWM_PNGC!T136)-Existing!T136-NLSL!T136),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2780.2910000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U136-IF(TOCA!$E136=0,AboveHWM!U136,AboveHWM_PNGC!U136)-Existing!U136-NLSL!U136),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1580.6369999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V136-IF(TOCA!$E136=0,AboveHWM!V136,AboveHWM_PNGC!V136)-Existing!V136-NLSL!V136),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3630.415},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W136-IF(TOCA!$E136=0,AboveHWM!W136,AboveHWM_PNGC!W136)-Existing!W136-NLSL!W136),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1986.548},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X136-IF(TOCA!$E136=0,AboveHWM!X136,AboveHWM_PNGC!X136)-Existing!X136-NLSL!X136),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3549.482},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y136-IF(TOCA!$E136=0,AboveHWM!Y136,AboveHWM_PNGC!Y136)-Existing!Y136-NLSL!Y136),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1759.962},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z136-IF(TOCA!$E136=0,AboveHWM!Z136,AboveHWM_PNGC!Z136)-Existing!Z136-NLSL!Z136),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2454.9850000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA136-IF(TOCA!$E136=0,AboveHWM!AA136,AboveHWM_PNGC!AA136)-Existing!AA136-NLSL!AA136),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1533.8779999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB136-IF(TOCA!$E136=0,AboveHWM!AB136,AboveHWM_PNGC!AB136)-Existing!AB136-NLSL!AB136),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2773.2179999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC136-IF(TOCA!$E136=0,AboveHWM!AC136,AboveHWM_PNGC!AC136)-Existing!AC136-NLSL!AC136),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1495.598},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD136-IF(TOCA!$E136=0,AboveHWM!AD136,AboveHWM_PNGC!AD136)-Existing!AD136-NLSL!AD136),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2918.0680000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE136-IF(TOCA!$E136=0,AboveHWM!AE136,AboveHWM_PNGC!AE136)-Existing!AE136-NLSL!AE136),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1861.0719999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF136-IF(TOCA!$E136=0,AboveHWM!AF136,AboveHWM_PNGC!AF136)-Existing!AF136-NLSL!AF136),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3355.2860000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG136-IF(TOCA!$E136=0,AboveHWM!AG136,AboveHWM_PNGC!AG136)-Existing!AG136-NLSL!AG136),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2340.203},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH136-IF(TOCA!$E136=0,AboveHWM!AH136,AboveHWM_PNGC!AH136)-Existing!AH136-NLSL!AH136),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3593.6849999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI136-IF(TOCA!$E136=0,AboveHWM!AI136,AboveHWM_PNGC!AI136)-Existing!AI136-NLSL!AI136),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2301.6880000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ136-IF(TOCA!$E136=0,AboveHWM!AJ136,AboveHWM_PNGC!AJ136)-Existing!AJ136-NLSL!AJ136),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2972.15},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK136-IF(TOCA!$E136=0,AboveHWM!AK136,AboveHWM_PNGC!AK136)-Existing!AK136-NLSL!AK136),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1791.557},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL136-IF(TOCA!$E136=0,AboveHWM!AL136,AboveHWM_PNGC!AL136)-Existing!AL136-NLSL!AL136),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2824.049},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM136-IF(TOCA!$E136=0,AboveHWM!AM136,AboveHWM_PNGC!AM136)-Existing!AM136-NLSL!AM136),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1747.4970000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN136-IF(TOCA!$E136=0,AboveHWM!AN136,AboveHWM_PNGC!AN136)-Existing!AN136-NLSL!AN136),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2609.9810000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO136-IF(TOCA!$E136=0,AboveHWM!AO136,AboveHWM_PNGC!AO136)-Existing!AO136-NLSL!AO136),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1432.9639999999999},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP136-IF(TOCA!$E136=0,AboveHWM!AP136,AboveHWM_PNGC!AP136)-Existing!AP136-NLSL!AP136),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2554.7669999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ136-IF(TOCA!$E136=0,AboveHWM!AQ136,AboveHWM_PNGC!AQ136)-Existing!AQ136-NLSL!AQ136),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1455.587},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR136-IF(TOCA!$E136=0,AboveHWM!AR136,AboveHWM_PNGC!AR136)-Existing!AR136-NLSL!AR136),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2785.6590000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS136-IF(TOCA!$E136=0,AboveHWM!AS136,AboveHWM_PNGC!AS136)-Existing!AS136-NLSL!AS136),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1583.69},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT136-IF(TOCA!$E136=0,AboveHWM!AT136,AboveHWM_PNGC!AT136)-Existing!AT136-NLSL!AT136),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3637.4740000000002},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU136-IF(TOCA!$E136=0,AboveHWM!AU136,AboveHWM_PNGC!AU136)-Existing!AU136-NLSL!AU136),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1990.405},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV136-IF(TOCA!$E136=0,AboveHWM!AV136,AboveHWM_PNGC!AV136)-Existing!AV136-NLSL!AV136),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":3439.4780000000001},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW136-IF(TOCA!$E136=0,AboveHWM!AW136,AboveHWM_PNGC!AW136)-Existing!AW136-NLSL!AW136),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1880.318},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX136-IF(TOCA!$E136=0,AboveHWM!AX136,AboveHWM_PNGC!AX136)-Existing!AX136-NLSL!AX136),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":2549.7669999999998},{"$f":"IF($B136=\"\",\"\",IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY136-IF(TOCA!$E136=0,AboveHWM!AY136,AboveHWM_PNGC!AY136)-Existing!AY136-NLSL!AY136),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R136,TOCA!$U136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S136,TOCA!$V136)-TOCA!$AI136*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B136,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B136,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":1446.808},{"$f":"IF(Init!S137=0,1,0)","v":1},0]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D137-IF(TOCA!$E137=0,AboveHWM!D137,AboveHWM_PNGC!D137)-Existing!D137-NLSL!D137),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":19273.812999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E137-IF(TOCA!$E137=0,AboveHWM!E137,AboveHWM_PNGC!E137)-Existing!E137-NLSL!E137),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12422.335999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F137-IF(TOCA!$E137=0,AboveHWM!F137,AboveHWM_PNGC!F137)-Existing!F137-NLSL!F137),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22204.276999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G137-IF(TOCA!$E137=0,AboveHWM!G137,AboveHWM_PNGC!G137)-Existing!G137-NLSL!G137),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14762.66},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H137-IF(TOCA!$E137=0,AboveHWM!H137,AboveHWM_PNGC!H137)-Existing!H137-NLSL!H137),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26322.223000000002},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I137-IF(TOCA!$E137=0,AboveHWM!I137,AboveHWM_PNGC!I137)-Existing!I137-NLSL!I137),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18548.391},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J137-IF(TOCA!$E137=0,AboveHWM!J137,AboveHWM_PNGC!J137)-Existing!J137-NLSL!J137),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":28134.675999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K137-IF(TOCA!$E137=0,AboveHWM!K137,AboveHWM_PNGC!K137)-Existing!K137-NLSL!K137),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18664.605},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L137-IF(TOCA!$E137=0,AboveHWM!L137,AboveHWM_PNGC!L137)-Existing!L137-NLSL!L137),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":25186.278999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M137-IF(TOCA!$E137=0,AboveHWM!M137,AboveHWM_PNGC!M137)-Existing!M137-NLSL!M137),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15825.225},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N137-IF(TOCA!$E137=0,AboveHWM!N137,AboveHWM_PNGC!N137)-Existing!N137-NLSL!N137),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23589.553},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O137-IF(TOCA!$E137=0,AboveHWM!O137,AboveHWM_PNGC!O137)-Existing!O137-NLSL!O137),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15863.040999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P137-IF(TOCA!$E137=0,AboveHWM!P137,AboveHWM_PNGC!P137)-Existing!P137-NLSL!P137),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20366.217000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q137-IF(TOCA!$E137=0,AboveHWM!Q137,AboveHWM_PNGC!Q137)-Existing!Q137-NLSL!Q137),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12738.393},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R137-IF(TOCA!$E137=0,AboveHWM!R137,AboveHWM_PNGC!R137)-Existing!R137-NLSL!R137),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16712.599999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S137-IF(TOCA!$E137=0,AboveHWM!S137,AboveHWM_PNGC!S137)-Existing!S137-NLSL!S137),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10924.835999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T137-IF(TOCA!$E137=0,AboveHWM!T137,AboveHWM_PNGC!T137)-Existing!T137-NLSL!T137),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15393.126},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U137-IF(TOCA!$E137=0,AboveHWM!U137,AboveHWM_PNGC!U137)-Existing!U137-NLSL!U137),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9828.8080000000009},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V137-IF(TOCA!$E137=0,AboveHWM!V137,AboveHWM_PNGC!V137)-Existing!V137-NLSL!V137),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15488.949000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W137-IF(TOCA!$E137=0,AboveHWM!W137,AboveHWM_PNGC!W137)-Existing!W137-NLSL!W137),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9411.1370000000006},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X137-IF(TOCA!$E137=0,AboveHWM!X137,AboveHWM_PNGC!X137)-Existing!X137-NLSL!X137),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16026.39},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y137-IF(TOCA!$E137=0,AboveHWM!Y137,AboveHWM_PNGC!Y137)-Existing!Y137-NLSL!Y137),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":8894.4330000000009},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z137-IF(TOCA!$E137=0,AboveHWM!Z137,AboveHWM_PNGC!Z137)-Existing!Z137-NLSL!Z137),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15040.258},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA137-IF(TOCA!$E137=0,AboveHWM!AA137,AboveHWM_PNGC!AA137)-Existing!AA137-NLSL!AA137),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10468.986000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB137-IF(TOCA!$E137=0,AboveHWM!AB137,AboveHWM_PNGC!AB137)-Existing!AB137-NLSL!AB137),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20072.736000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC137-IF(TOCA!$E137=0,AboveHWM!AC137,AboveHWM_PNGC!AC137)-Existing!AC137-NLSL!AC137),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11855.404},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD137-IF(TOCA!$E137=0,AboveHWM!AD137,AboveHWM_PNGC!AD137)-Existing!AD137-NLSL!AD137),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":22325.537},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE137-IF(TOCA!$E137=0,AboveHWM!AE137,AboveHWM_PNGC!AE137)-Existing!AE137-NLSL!AE137),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":14843.282999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF137-IF(TOCA!$E137=0,AboveHWM!AF137,AboveHWM_PNGC!AF137)-Existing!AF137-NLSL!AF137),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":26345.044999999998},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG137-IF(TOCA!$E137=0,AboveHWM!AG137,AboveHWM_PNGC!AG137)-Existing!AG137-NLSL!AG137),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18564.471000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH137-IF(TOCA!$E137=0,AboveHWM!AH137,AboveHWM_PNGC!AH137)-Existing!AH137-NLSL!AH137),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":28179.525000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI137-IF(TOCA!$E137=0,AboveHWM!AI137,AboveHWM_PNGC!AI137)-Existing!AI137-NLSL!AI137),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":18694.357},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ137-IF(TOCA!$E137=0,AboveHWM!AJ137,AboveHWM_PNGC!AJ137)-Existing!AJ137-NLSL!AJ137),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":24919.592000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK137-IF(TOCA!$E137=0,AboveHWM!AK137,AboveHWM_PNGC!AK137)-Existing!AK137-NLSL!AK137),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15866.623},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL137-IF(TOCA!$E137=0,AboveHWM!AL137,AboveHWM_PNGC!AL137)-Existing!AL137-NLSL!AL137),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":23701.32},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM137-IF(TOCA!$E137=0,AboveHWM!AM137,AboveHWM_PNGC!AM137)-Existing!AM137-NLSL!AM137),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15938.203},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN137-IF(TOCA!$E137=0,AboveHWM!AN137,AboveHWM_PNGC!AN137)-Existing!AN137-NLSL!AN137),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":20484.407999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO137-IF(TOCA!$E137=0,AboveHWM!AO137,AboveHWM_PNGC!AO137)-Existing!AO137-NLSL!AO137),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":12812.317999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP137-IF(TOCA!$E137=0,AboveHWM!AP137,AboveHWM_PNGC!AP137)-Existing!AP137-NLSL!AP137),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":16854.557000000001},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ137-IF(TOCA!$E137=0,AboveHWM!AQ137,AboveHWM_PNGC!AQ137)-Existing!AQ137-NLSL!AQ137),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":11017.633},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR137-IF(TOCA!$E137=0,AboveHWM!AR137,AboveHWM_PNGC!AR137)-Existing!AR137-NLSL!AR137),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15534.710999999999},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS137-IF(TOCA!$E137=0,AboveHWM!AS137,AboveHWM_PNGC!AS137)-Existing!AS137-NLSL!AS137),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9919.2109999999993},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT137-IF(TOCA!$E137=0,AboveHWM!AT137,AboveHWM_PNGC!AT137)-Existing!AT137-NLSL!AT137),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15630.303},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU137-IF(TOCA!$E137=0,AboveHWM!AU137,AboveHWM_PNGC!AU137)-Existing!AU137-NLSL!AU137),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9497.0229999999992},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV137-IF(TOCA!$E137=0,AboveHWM!AV137,AboveHWM_PNGC!AV137)-Existing!AV137-NLSL!AV137),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15653.162},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW137-IF(TOCA!$E137=0,AboveHWM!AW137,AboveHWM_PNGC!AW137)-Existing!AW137-NLSL!AW137),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":9492.9590000000007},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX137-IF(TOCA!$E137=0,AboveHWM!AX137,AboveHWM_PNGC!AX137)-Existing!AX137-NLSL!AX137),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":15721.9},{"$f":"IF($B137=\"\",\"\",IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY137-IF(TOCA!$E137=0,AboveHWM!AY137,AboveHWM_PNGC!AY137)-Existing!AY137-NLSL!AY137),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R137,TOCA!$U137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S137,TOCA!$V137)-TOCA!$AI137*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B137,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B137,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":10014.103999999999},{"$f":"IF(Init!S138=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!D138-IF(TOCA!$E138=0,AboveHWM!D138,AboveHWM_PNGC!D138)-Existing!D138-NLSL!D138),((IF(COLUMN(D$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,D$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),D$3=\"LLH\"),0.4,VLOOKUP(D$2,Init!$F:$K,MATCH(D$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(D$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":229522.00200000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!E138-IF(TOCA!$E138=0,AboveHWM!E138,AboveHWM_PNGC!E138)-Existing!E138-NLSL!E138),((IF(COLUMN(E$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,E$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),E$3=\"LLH\"),0.4,VLOOKUP(E$2,Init!$F:$K,MATCH(E$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(E$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":140438.32499999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!F138-IF(TOCA!$E138=0,AboveHWM!F138,AboveHWM_PNGC!F138)-Existing!F138-NLSL!F138),((IF(COLUMN(F$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,F$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),F$3=\"LLH\"),0.4,VLOOKUP(F$2,Init!$F:$K,MATCH(F$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(F$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":267901.788},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!G138-IF(TOCA!$E138=0,AboveHWM!G138,AboveHWM_PNGC!G138)-Existing!G138-NLSL!G138),((IF(COLUMN(G$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,G$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),G$3=\"LLH\"),0.4,VLOOKUP(G$2,Init!$F:$K,MATCH(G$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(G$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":179026.40300000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!H138-IF(TOCA!$E138=0,AboveHWM!H138,AboveHWM_PNGC!H138)-Existing!H138-NLSL!H138),((IF(COLUMN(H$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,H$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),H$3=\"LLH\"),0.4,VLOOKUP(H$2,Init!$F:$K,MATCH(H$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(H$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":336998.288},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!I138-IF(TOCA!$E138=0,AboveHWM!I138,AboveHWM_PNGC!I138)-Existing!I138-NLSL!I138),((IF(COLUMN(I$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,I$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),I$3=\"LLH\"),0.4,VLOOKUP(I$2,Init!$F:$K,MATCH(I$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(I$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":237861.351},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!J138-IF(TOCA!$E138=0,AboveHWM!J138,AboveHWM_PNGC!J138)-Existing!J138-NLSL!J138),((IF(COLUMN(J$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,J$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),J$3=\"LLH\"),0.4,VLOOKUP(J$2,Init!$F:$K,MATCH(J$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(J$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":345944.908},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!K138-IF(TOCA!$E138=0,AboveHWM!K138,AboveHWM_PNGC!K138)-Existing!K138-NLSL!K138),((IF(COLUMN(K$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,K$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),K$3=\"LLH\"),0.4,VLOOKUP(K$2,Init!$F:$K,MATCH(K$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(K$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":233428.74599999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!L138-IF(TOCA!$E138=0,AboveHWM!L138,AboveHWM_PNGC!L138)-Existing!L138-NLSL!L138),((IF(COLUMN(L$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,L$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),L$3=\"LLH\"),0.4,VLOOKUP(L$2,Init!$F:$K,MATCH(L$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(L$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":301292.038},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!M138-IF(TOCA!$E138=0,AboveHWM!M138,AboveHWM_PNGC!M138)-Existing!M138-NLSL!M138),((IF(COLUMN(M$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,M$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),M$3=\"LLH\"),0.4,VLOOKUP(M$2,Init!$F:$K,MATCH(M$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(M$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":191771.17800000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!N138-IF(TOCA!$E138=0,AboveHWM!N138,AboveHWM_PNGC!N138)-Existing!N138-NLSL!N138),((IF(COLUMN(N$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,N$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),N$3=\"LLH\"),0.4,VLOOKUP(N$2,Init!$F:$K,MATCH(N$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(N$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":276968.97000000003},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!O138-IF(TOCA!$E138=0,AboveHWM!O138,AboveHWM_PNGC!O138)-Existing!O138-NLSL!O138),((IF(COLUMN(O$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,O$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),O$3=\"LLH\"),0.4,VLOOKUP(O$2,Init!$F:$K,MATCH(O$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(O$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":181726.06100000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!P138-IF(TOCA!$E138=0,AboveHWM!P138,AboveHWM_PNGC!P138)-Existing!P138-NLSL!P138),((IF(COLUMN(P$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,P$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),P$3=\"LLH\"),0.4,VLOOKUP(P$2,Init!$F:$K,MATCH(P$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(P$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":243445.658},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Q138-IF(TOCA!$E138=0,AboveHWM!Q138,AboveHWM_PNGC!Q138)-Existing!Q138-NLSL!Q138),((IF(COLUMN(Q$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Q$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Q$3=\"LLH\"),0.4,VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(Q$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":148432.50399999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!R138-IF(TOCA!$E138=0,AboveHWM!R138,AboveHWM_PNGC!R138)-Existing!R138-NLSL!R138),((IF(COLUMN(R$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,R$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),R$3=\"LLH\"),0.4,VLOOKUP(R$2,Init!$F:$K,MATCH(R$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(R$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":224148.23599999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!S138-IF(TOCA!$E138=0,AboveHWM!S138,AboveHWM_PNGC!S138)-Existing!S138-NLSL!S138),((IF(COLUMN(S$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,S$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),S$3=\"LLH\"),0.4,VLOOKUP(S$2,Init!$F:$K,MATCH(S$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(S$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":144821.356},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!T138-IF(TOCA!$E138=0,AboveHWM!T138,AboveHWM_PNGC!T138)-Existing!T138-NLSL!T138),((IF(COLUMN(T$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,T$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),T$3=\"LLH\"),0.4,VLOOKUP(T$2,Init!$F:$K,MATCH(T$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(T$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":237928.00600000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!U138-IF(TOCA!$E138=0,AboveHWM!U138,AboveHWM_PNGC!U138)-Existing!U138-NLSL!U138),((IF(COLUMN(U$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,U$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),U$3=\"LLH\"),0.4,VLOOKUP(U$2,Init!$F:$K,MATCH(U$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(U$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":145295.85800000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!V138-IF(TOCA!$E138=0,AboveHWM!V138,AboveHWM_PNGC!V138)-Existing!V138-NLSL!V138),((IF(COLUMN(V$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,V$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),V$3=\"LLH\"),0.4,VLOOKUP(V$2,Init!$F:$K,MATCH(V$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(V$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":261430.43900000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!W138-IF(TOCA!$E138=0,AboveHWM!W138,AboveHWM_PNGC!W138)-Existing!W138-NLSL!W138),((IF(COLUMN(W$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,W$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),W$3=\"LLH\"),0.4,VLOOKUP(W$2,Init!$F:$K,MATCH(W$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(W$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":162238.24599999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!X138-IF(TOCA!$E138=0,AboveHWM!X138,AboveHWM_PNGC!X138)-Existing!X138-NLSL!X138),((IF(COLUMN(X$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,X$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),X$3=\"LLH\"),0.4,VLOOKUP(X$2,Init!$F:$K,MATCH(X$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(X$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":260612.21600000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Y138-IF(TOCA!$E138=0,AboveHWM!Y138,AboveHWM_PNGC!Y138)-Existing!Y138-NLSL!Y138),((IF(COLUMN(Y$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Y$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Y$3=\"LLH\"),0.4,VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(Y$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":145620.095},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!Z138-IF(TOCA!$E138=0,AboveHWM!Z138,AboveHWM_PNGC!Z138)-Existing!Z138-NLSL!Z138),((IF(COLUMN(Z$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,Z$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),Z$3=\"LLH\"),0.4,VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(Z$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":214264.35500000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AA138-IF(TOCA!$E138=0,AboveHWM!AA138,AboveHWM_PNGC!AA138)-Existing!AA138-NLSL!AA138),((IF(COLUMN(AA$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AA$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AA$3=\"LLH\"),0.4,VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AA$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":143411.86900000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AB138-IF(TOCA!$E138=0,AboveHWM!AB138,AboveHWM_PNGC!AB138)-Existing!AB138-NLSL!AB138),((IF(COLUMN(AB$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AB$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AB$3=\"LLH\"),0.4,VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AB$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":234628.389},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AC138-IF(TOCA!$E138=0,AboveHWM!AC138,AboveHWM_PNGC!AC138)-Existing!AC138-NLSL!AC138),((IF(COLUMN(AC$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AC$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AC$3=\"LLH\"),0.4,VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AC$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":134961.47},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AD138-IF(TOCA!$E138=0,AboveHWM!AD138,AboveHWM_PNGC!AD138)-Existing!AD138-NLSL!AD138),((IF(COLUMN(AD$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AD$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AD$3=\"LLH\"),0.4,VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AD$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":268187.375},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AE138-IF(TOCA!$E138=0,AboveHWM!AE138,AboveHWM_PNGC!AE138)-Existing!AE138-NLSL!AE138),((IF(COLUMN(AE$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AE$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AE$3=\"LLH\"),0.4,VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AE$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":178938.916},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AF138-IF(TOCA!$E138=0,AboveHWM!AF138,AboveHWM_PNGC!AF138)-Existing!AF138-NLSL!AF138),((IF(COLUMN(AF$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AF$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AF$3=\"LLH\"),0.4,VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AF$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":337671},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AG138-IF(TOCA!$E138=0,AboveHWM!AG138,AboveHWM_PNGC!AG138)-Existing!AG138-NLSL!AG138),((IF(COLUMN(AG$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AG$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AG$3=\"LLH\"),0.4,VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AG$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":237998.70300000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AH138-IF(TOCA!$E138=0,AboveHWM!AH138,AboveHWM_PNGC!AH138)-Existing!AH138-NLSL!AH138),((IF(COLUMN(AH$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AH$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AH$3=\"LLH\"),0.4,VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AH$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":346672.24100000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AI138-IF(TOCA!$E138=0,AboveHWM!AI138,AboveHWM_PNGC!AI138)-Existing!AI138-NLSL!AI138),((IF(COLUMN(AI$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AI$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AI$3=\"LLH\"),0.4,VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AI$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":233676.774},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AJ138-IF(TOCA!$E138=0,AboveHWM!AJ138,AboveHWM_PNGC!AJ138)-Existing!AJ138-NLSL!AJ138),((IF(COLUMN(AJ$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AJ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AJ$3=\"LLH\"),0.4,VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AJ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":292302.946},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AK138-IF(TOCA!$E138=0,AboveHWM!AK138,AboveHWM_PNGC!AK138)-Existing!AK138-NLSL!AK138),((IF(COLUMN(AK$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AK$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AK$3=\"LLH\"),0.4,VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AK$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":187510.07699999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AL138-IF(TOCA!$E138=0,AboveHWM!AL138,AboveHWM_PNGC!AL138)-Existing!AL138-NLSL!AL138),((IF(COLUMN(AL$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AL$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AL$3=\"LLH\"),0.4,VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AL$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":277284.679},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AM138-IF(TOCA!$E138=0,AboveHWM!AM138,AboveHWM_PNGC!AM138)-Existing!AM138-NLSL!AM138),((IF(COLUMN(AM$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AM$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AM$3=\"LLH\"),0.4,VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AM$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":181643.40099999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AN138-IF(TOCA!$E138=0,AboveHWM!AN138,AboveHWM_PNGC!AN138)-Existing!AN138-NLSL!AN138),((IF(COLUMN(AN$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AN$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AN$3=\"LLH\"),0.4,VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AN$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":243548.08499999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AO138-IF(TOCA!$E138=0,AboveHWM!AO138,AboveHWM_PNGC!AO138)-Existing!AO138-NLSL!AO138),((IF(COLUMN(AO$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AO$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AO$3=\"LLH\"),0.4,VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AO$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":148232.66199999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AP138-IF(TOCA!$E138=0,AboveHWM!AP138,AboveHWM_PNGC!AP138)-Existing!AP138-NLSL!AP138),((IF(COLUMN(AP$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AP$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AP$3=\"LLH\"),0.4,VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AP$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":224046.14800000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AQ138-IF(TOCA!$E138=0,AboveHWM!AQ138,AboveHWM_PNGC!AQ138)-Existing!AQ138-NLSL!AQ138),((IF(COLUMN(AQ$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AQ$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AQ$3=\"LLH\"),0.4,VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AQ$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":144425.24299999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AR138-IF(TOCA!$E138=0,AboveHWM!AR138,AboveHWM_PNGC!AR138)-Existing!AR138-NLSL!AR138),((IF(COLUMN(AR$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AR$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AR$3=\"LLH\"),0.4,VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AR$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":237973.93800000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AS138-IF(TOCA!$E138=0,AboveHWM!AS138,AboveHWM_PNGC!AS138)-Existing!AS138-NLSL!AS138),((IF(COLUMN(AS$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AS$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AS$3=\"LLH\"),0.4,VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AS$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":144865.18400000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AT138-IF(TOCA!$E138=0,AboveHWM!AT138,AboveHWM_PNGC!AT138)-Existing!AT138-NLSL!AT138),((IF(COLUMN(AT$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AT$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AT$3=\"LLH\"),0.4,VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AT$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":261446.61600000004},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AU138-IF(TOCA!$E138=0,AboveHWM!AU138,AboveHWM_PNGC!AU138)-Existing!AU138-NLSL!AU138),((IF(COLUMN(AU$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AU$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AU$3=\"LLH\"),0.4,VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AU$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":161812.53899999999},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AV138-IF(TOCA!$E138=0,AboveHWM!AV138,AboveHWM_PNGC!AV138)-Existing!AV138-NLSL!AV138),((IF(COLUMN(AV$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AV$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AV$3=\"LLH\"),0.4,VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AV$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":255920.02300000002},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AW138-IF(TOCA!$E138=0,AboveHWM!AW138,AboveHWM_PNGC!AW138)-Existing!AW138-NLSL!AW138),((IF(COLUMN(AW$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AW$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AW$3=\"LLH\"),0.4,VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AW$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":149922.71099999998},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AX138-IF(TOCA!$E138=0,AboveHWM!AX138,AboveHWM_PNGC!AX138)-Existing!AX138-NLSL!AX138),((IF(COLUMN(AX$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AX$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AX$3=\"LLH\"),0.4,VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AX$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":218783.84400000001},{"$f":"IF($B138=\"\",\"\",IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,(TRL!AY138-IF(TOCA!$E138=0,AboveHWM!AY138,AboveHWM_PNGC!AY138)-Existing!AY138-NLSL!AY138),((IF(COLUMN(AY$2)<COLUMN($AB$2),MIN(TOCA!$R138,TOCA!$U138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($D$2,AART1SC!$I$4:$I$27,0)-1,0)),MIN(TOCA!$S138,TOCA!$V138)-TOCA!$AI138*SUM(OFFSET(AART1SC!$J$4:$K$15,MATCH($AB$2,AART1SC!$I$4:$I$27,0)-1,0)))*((IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE)=1,AY$3=\"HLH\"),0.6,IF(AND(VLOOKUP($B138,Init!$Q:$GF,MATCH(\"60-40\",Init!$Q$4:$GF$4,0),FALSE),AY$3=\"LLH\"),0.4,VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3&\"%\",Init!$F$4:$K$4,0),FALSE)))*VLOOKUP($B138,ShapingFactors!$B:$O,MATCH(MONTH(AY$2),ShapingFactors!$B$3:$O$3,0),FALSE)))))))","v":138471.747},{"$f":"IF(Init!S139=0,1,0)","v":1},0]

{"sheet":"Tier1","index":33,"n_rows":138,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D4,ROUND('Tier1 Before Block Adj'!D4/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":285.94200000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E4,ROUND('Tier1 Before Block Adj'!E4/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":209.47499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F4,ROUND('Tier1 Before Block Adj'!F4/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":322.12799999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G4,ROUND('Tier1 Before Block Adj'!G4/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":236.74799999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H4,ROUND('Tier1 Before Block Adj'!H4/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":394.01299999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I4,ROUND('Tier1 Before Block Adj'!I4/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":310.82600000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J4,ROUND('Tier1 Before Block Adj'!J4/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":427.94799999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K4,ROUND('Tier1 Before Block Adj'!K4/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":309.23500000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L4,ROUND('Tier1 Before Block Adj'!L4/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":350.81599999999997},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M4,ROUND('Tier1 Before Block Adj'!M4/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":243.839},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N4,ROUND('Tier1 Before Block Adj'!N4/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":335.041},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O4,ROUND('Tier1 Before Block Adj'!O4/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":256.50299999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P4,ROUND('Tier1 Before Block Adj'!P4/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":303.84500000000003},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q4,ROUND('Tier1 Before Block Adj'!Q4/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":212.61099999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R4,ROUND('Tier1 Before Block Adj'!R4/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":222.411},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S4,ROUND('Tier1 Before Block Adj'!S4/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":160.31899999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T4,ROUND('Tier1 Before Block Adj'!T4/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":209.887},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U4,ROUND('Tier1 Before Block Adj'!U4/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":153.083},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V4,ROUND('Tier1 Before Block Adj'!V4/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":203.27600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W4,ROUND('Tier1 Before Block Adj'!W4/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":135.988},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X4,ROUND('Tier1 Before Block Adj'!X4/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":214.29499999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y4,ROUND('Tier1 Before Block Adj'!Y4/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":127.01300000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z4,ROUND('Tier1 Before Block Adj'!Z4/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":196.446},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA4,ROUND('Tier1 Before Block Adj'!AA4/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":154.36099999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB4,ROUND('Tier1 Before Block Adj'!AB4/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":302.79599999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC4,ROUND('Tier1 Before Block Adj'!AC4/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":199.732},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD4,ROUND('Tier1 Before Block Adj'!AD4/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":325.70999999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE4,ROUND('Tier1 Before Block Adj'!AE4/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":239.381},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF4,ROUND('Tier1 Before Block Adj'!AF4/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":396.98700000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG4,ROUND('Tier1 Before Block Adj'!AG4/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":313.17200000000003},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH4,ROUND('Tier1 Before Block Adj'!AH4/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":430.51900000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI4,ROUND('Tier1 Before Block Adj'!AI4/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":311.09300000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ4,ROUND('Tier1 Before Block Adj'!AJ4/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":365.47199999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK4,ROUND('Tier1 Before Block Adj'!AK4/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":258.12200000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL4,ROUND('Tier1 Before Block Adj'!AL4/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":336.54300000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM4,ROUND('Tier1 Before Block Adj'!AM4/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":257.65300000000002},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN4,ROUND('Tier1 Before Block Adj'!AN4/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":304.88299999999998},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO4,ROUND('Tier1 Before Block Adj'!AO4/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":213.33799999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP4,ROUND('Tier1 Before Block Adj'!AP4/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":222.92400000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ4,ROUND('Tier1 Before Block Adj'!AQ4/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":160.68899999999999},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR4,ROUND('Tier1 Before Block Adj'!AR4/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":209.887},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS4,ROUND('Tier1 Before Block Adj'!AS4/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":153.083},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT4,ROUND('Tier1 Before Block Adj'!AT4/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":203.27600000000001},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU4,ROUND('Tier1 Before Block Adj'!AU4/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":135.988},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV4,ROUND('Tier1 Before Block Adj'!AV4/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":205.636},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW4,ROUND('Tier1 Before Block Adj'!AW4/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":135.672},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX4,ROUND('Tier1 Before Block Adj'!AX4/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":205.643},{"$f":"IF($B4=\"\",\"\",IF(AND(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY4,ROUND('Tier1 Before Block Adj'!AY4/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":145.16399999999999},{"$f":"IF(Init!S5=0,1,0)","v":1},{"$f":"IF(AZ4=1,0,1)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D5,ROUND('Tier1 Before Block Adj'!D5/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E5,ROUND('Tier1 Before Block Adj'!E5/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F5,ROUND('Tier1 Before Block Adj'!F5/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G5,ROUND('Tier1 Before Block Adj'!G5/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H5,ROUND('Tier1 Before Block Adj'!H5/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I5,ROUND('Tier1 Before Block Adj'!I5/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J5,ROUND('Tier1 Before Block Adj'!J5/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K5,ROUND('Tier1 Before Block Adj'!K5/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L5,ROUND('Tier1 Before Block Adj'!L5/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":82.454999999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M5,ROUND('Tier1 Before Block Adj'!M5/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":62.944000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N5,ROUND('Tier1 Before Block Adj'!N5/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O5,ROUND('Tier1 Before Block Adj'!O5/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P5,ROUND('Tier1 Before Block Adj'!P5/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q5,ROUND('Tier1 Before Block Adj'!Q5/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R5,ROUND('Tier1 Before Block Adj'!R5/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S5,ROUND('Tier1 Before Block Adj'!S5/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T5,ROUND('Tier1 Before Block Adj'!T5/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U5,ROUND('Tier1 Before Block Adj'!U5/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V5,ROUND('Tier1 Before Block Adj'!V5/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W5,ROUND('Tier1 Before Block Adj'!W5/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X5,ROUND('Tier1 Before Block Adj'!X5/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y5,ROUND('Tier1 Before Block Adj'!Y5/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z5,ROUND('Tier1 Before Block Adj'!Z5/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA5,ROUND('Tier1 Before Block Adj'!AA5/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":306.63},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB5,ROUND('Tier1 Before Block Adj'!AB5/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":153.53700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC5,ROUND('Tier1 Before Block Adj'!AC5/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":126.395},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD5,ROUND('Tier1 Before Block Adj'!AD5/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":88.894000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE5,ROUND('Tier1 Before Block Adj'!AE5/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":64.995000000000005},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF5,ROUND('Tier1 Before Block Adj'!AF5/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":91.013999999999996},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG5,ROUND('Tier1 Before Block Adj'!AG5/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":70.412000000000006},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH5,ROUND('Tier1 Before Block Adj'!AH5/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":102.65},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI5,ROUND('Tier1 Before Block Adj'!AI5/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":63.261000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ5,ROUND('Tier1 Before Block Adj'!AJ5/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":79.611000000000004},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK5,ROUND('Tier1 Before Block Adj'!AK5/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":60.773000000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL5,ROUND('Tier1 Before Block Adj'!AL5/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":105.01900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM5,ROUND('Tier1 Before Block Adj'!AM5/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":62.116},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN5,ROUND('Tier1 Before Block Adj'!AN5/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":159.47900000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO5,ROUND('Tier1 Before Block Adj'!AO5/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":101.58},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP5,ROUND('Tier1 Before Block Adj'!AP5/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":262.87700000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ5,ROUND('Tier1 Before Block Adj'!AQ5/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":247.76400000000001},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR5,ROUND('Tier1 Before Block Adj'!AR5/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":388.93799999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS5,ROUND('Tier1 Before Block Adj'!AS5/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":337.90899999999999},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT5,ROUND('Tier1 Before Block Adj'!AT5/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":533.1},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU5,ROUND('Tier1 Before Block Adj'!AU5/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":479.19299999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV5,ROUND('Tier1 Before Block Adj'!AV5/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":510.38799999999998},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW5,ROUND('Tier1 Before Block Adj'!AW5/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":430.57100000000003},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX5,ROUND('Tier1 Before Block Adj'!AX5/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":283.02},{"$f":"IF($B5=\"\",\"\",IF(AND(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY5,ROUND('Tier1 Before Block Adj'!AY5/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":306.63},{"$f":"IF(Init!S6=0,1,0)","v":1},{"$f":"IF(AZ5=1,0,1)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D6,ROUND('Tier1 Before Block Adj'!D6/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":70437.222999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E6,ROUND('Tier1 Before Block Adj'!E6/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":41859.484000000004},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F6,ROUND('Tier1 Before Block Adj'!F6/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":65361.368999999992},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G6,ROUND('Tier1 Before Block Adj'!G6/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":46129.120999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H6,ROUND('Tier1 Before Block Adj'!H6/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":88220.540999999997},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I6,ROUND('Tier1 Before Block Adj'!I6/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":62905.22},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J6,ROUND('Tier1 Before Block Adj'!J6/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":85671.394},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K6,ROUND('Tier1 Before Block Adj'!K6/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":61775.584999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L6,ROUND('Tier1 Before Block Adj'!L6/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":66733.102999999988},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M6,ROUND('Tier1 Before Block Adj'!M6/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":44787.845999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N6,ROUND('Tier1 Before Block Adj'!N6/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":70408.402000000002},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O6,ROUND('Tier1 Before Block Adj'!O6/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":45224.453999999998},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P6,ROUND('Tier1 Before Block Adj'!P6/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":70400.191000000006},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q6,ROUND('Tier1 Before Block Adj'!Q6/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":42481.050999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R6,ROUND('Tier1 Before Block Adj'!R6/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":88609.433999999994},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S6,ROUND('Tier1 Before Block Adj'!S6/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":60228.218000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T6,ROUND('Tier1 Before Block Adj'!T6/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":111701.36899999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U6,ROUND('Tier1 Before Block Adj'!U6/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":70403.701000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V6,ROUND('Tier1 Before Block Adj'!V6/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":129230.371},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W6,ROUND('Tier1 Before Block Adj'!W6/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":86617.795999999988},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X6,ROUND('Tier1 Before Block Adj'!X6/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":115203.24},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y6,ROUND('Tier1 Before Block Adj'!Y6/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":69343.707999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z6,ROUND('Tier1 Before Block Adj'!Z6/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":72410.585000000006},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA6,ROUND('Tier1 Before Block Adj'!AA6/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":45764.477000000006},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB6,ROUND('Tier1 Before Block Adj'!AB6/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":69969.81},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC6,ROUND('Tier1 Before Block Adj'!AC6/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":41792.645999999993},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD6,ROUND('Tier1 Before Block Adj'!AD6/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":65032.767},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE6,ROUND('Tier1 Before Block Adj'!AE6/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":45850.969999999994},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF6,ROUND('Tier1 Before Block Adj'!AF6/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":87611.907999999996},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG6,ROUND('Tier1 Before Block Adj'!AG6/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":62398.656999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH6,ROUND('Tier1 Before Block Adj'!AH6/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":85125.444999999992},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI6,ROUND('Tier1 Before Block Adj'!AI6/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":61347.589},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ6,ROUND('Tier1 Before Block Adj'!AJ6/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":66381.745999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK6,ROUND('Tier1 Before Block Adj'!AK6/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":44484.415000000001},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL6,ROUND('Tier1 Before Block Adj'!AL6/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":70074.967999999993},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM6,ROUND('Tier1 Before Block Adj'!AM6/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":44938.85},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN6,ROUND('Tier1 Before Block Adj'!AN6/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":70101.217999999993},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO6,ROUND('Tier1 Before Block Adj'!AO6/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":42237.639000000003},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP6,ROUND('Tier1 Before Block Adj'!AP6/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":88298.428999999989},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ6,ROUND('Tier1 Before Block Adj'!AQ6/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":59962.745999999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR6,ROUND('Tier1 Before Block Adj'!AR6/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":111406.923},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS6,ROUND('Tier1 Before Block Adj'!AS6/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":70136.622000000003},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT6,ROUND('Tier1 Before Block Adj'!AT6/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":128922.367},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU6,ROUND('Tier1 Before Block Adj'!AU6/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":86352.199000000008},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV6,ROUND('Tier1 Before Block Adj'!AV6/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":115030.95299999999},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW6,ROUND('Tier1 Before Block Adj'!AW6/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":68864.3},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX6,ROUND('Tier1 Before Block Adj'!AX6/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":71887.633999999991},{"$f":"IF($B6=\"\",\"\",IF(AND(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY6,ROUND('Tier1 Before Block Adj'!AY6/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":45637.636999999995},{"$f":"IF(Init!S7=0,1,0)","v":1},0]
[null,10025,"Benton REA",{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D7,ROUND('Tier1 Before Block Adj'!D7/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":24348.542000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E7,ROUND('Tier1 Before Block Adj'!E7/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":16010.514999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F7,ROUND('Tier1 Before Block Adj'!F7/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":20579.313999999998},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G7,ROUND('Tier1 Before Block Adj'!G7/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":15614.013999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H7,ROUND('Tier1 Before Block Adj'!H7/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":24971.705000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I7,ROUND('Tier1 Before Block Adj'!I7/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":19134.273000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J7,ROUND('Tier1 Before Block Adj'!J7/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":24520.616000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K7,ROUND('Tier1 Before Block Adj'!K7/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18595.359},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L7,ROUND('Tier1 Before Block Adj'!L7/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":18688.171999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M7,ROUND('Tier1 Before Block Adj'!M7/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":13673.932999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N7,ROUND('Tier1 Before Block Adj'!N7/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":20081.272000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O7,ROUND('Tier1 Before Block Adj'!O7/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":13863.883},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P7,ROUND('Tier1 Before Block Adj'!P7/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":19952.815000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q7,ROUND('Tier1 Before Block Adj'!Q7/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":13452.561},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R7,ROUND('Tier1 Before Block Adj'!R7/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":26155.100000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S7,ROUND('Tier1 Before Block Adj'!S7/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":18649.124},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T7,ROUND('Tier1 Before Block Adj'!T7/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":31790.870999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U7,ROUND('Tier1 Before Block Adj'!U7/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":20161.864000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V7,ROUND('Tier1 Before Block Adj'!V7/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":35089.476999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W7,ROUND('Tier1 Before Block Adj'!W7/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":24699.052},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X7,ROUND('Tier1 Before Block Adj'!X7/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":34100.986000000004},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y7,ROUND('Tier1 Before Block Adj'!Y7/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":20907.2},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z7,ROUND('Tier1 Before Block Adj'!Z7/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":25930.73},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA7,ROUND('Tier1 Before Block Adj'!AA7/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":18680.865000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB7,ROUND('Tier1 Before Block Adj'!AB7/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":24257.521999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC7,ROUND('Tier1 Before Block Adj'!AC7/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":16082.582},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD7,ROUND('Tier1 Before Block Adj'!AD7/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":20564.124},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE7,ROUND('Tier1 Before Block Adj'!AE7/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":15599.037},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF7,ROUND('Tier1 Before Block Adj'!AF7/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":24850.378000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG7,ROUND('Tier1 Before Block Adj'!AG7/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":19033.062000000002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH7,ROUND('Tier1 Before Block Adj'!AH7/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":24320.502},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI7,ROUND('Tier1 Before Block Adj'!AI7/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":18440.664000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ7,ROUND('Tier1 Before Block Adj'!AJ7/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":18677.076999999997},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK7,ROUND('Tier1 Before Block Adj'!AK7/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":13645.161},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL7,ROUND('Tier1 Before Block Adj'!AL7/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":20001.213},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM7,ROUND('Tier1 Before Block Adj'!AM7/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":13800.214},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN7,ROUND('Tier1 Before Block Adj'!AN7/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":19900.414000000001},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO7,ROUND('Tier1 Before Block Adj'!AO7/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":13412.422},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP7,ROUND('Tier1 Before Block Adj'!AP7/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":26105.002},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ7,ROUND('Tier1 Before Block Adj'!AQ7/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":18606.941999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR7,ROUND('Tier1 Before Block Adj'!AR7/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":31749.48},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS7,ROUND('Tier1 Before Block Adj'!AS7/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":20121.927},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT7,ROUND('Tier1 Before Block Adj'!AT7/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":35027.588000000003},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU7,ROUND('Tier1 Before Block Adj'!AU7/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":24648.125},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV7,ROUND('Tier1 Before Block Adj'!AV7/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":34115.493999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW7,ROUND('Tier1 Before Block Adj'!AW7/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":20767.386999999999},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX7,ROUND('Tier1 Before Block Adj'!AX7/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":25791.198},{"$f":"IF($B7=\"\",\"\",IF(AND(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY7,ROUND('Tier1 Before Block Adj'!AY7/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":18716.048000000003},{"$f":"IF(Init!S8=0,1,0)","v":1},0]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D8,ROUND('Tier1 Before Block Adj'!D8/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":21538.058000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E8,ROUND('Tier1 Before Block Adj'!E8/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":14378.839999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F8,ROUND('Tier1 Before Block Adj'!F8/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":13622.306},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G8,ROUND('Tier1 Before Block Adj'!G8/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":9889.0769999999993},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H8,ROUND('Tier1 Before Block Adj'!H8/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":16632.081000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I8,ROUND('Tier1 Before Block Adj'!I8/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":11995.4},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J8,ROUND('Tier1 Before Block Adj'!J8/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":16400.148000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K8,ROUND('Tier1 Before Block Adj'!K8/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":11952.465},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L8,ROUND('Tier1 Before Block Adj'!L8/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":13935.403000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M8,ROUND('Tier1 Before Block Adj'!M8/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":9613.8090000000011},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N8,ROUND('Tier1 Before Block Adj'!N8/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":12503.157999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O8,ROUND('Tier1 Before Block Adj'!O8/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":8052.0099999999993},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P8,ROUND('Tier1 Before Block Adj'!P8/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":17871.685000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q8,ROUND('Tier1 Before Block Adj'!Q8/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":11723.243},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R8,ROUND('Tier1 Before Block Adj'!R8/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":35341.773000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S8,ROUND('Tier1 Before Block Adj'!S8/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":26569.870000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T8,ROUND('Tier1 Before Block Adj'!T8/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":47619.462},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U8,ROUND('Tier1 Before Block Adj'!U8/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":32600.760999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V8,ROUND('Tier1 Before Block Adj'!V8/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":46631.652000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W8,ROUND('Tier1 Before Block Adj'!W8/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":34973.027999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X8,ROUND('Tier1 Before Block Adj'!X8/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":42078.720999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y8,ROUND('Tier1 Before Block Adj'!Y8/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":28358.437000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z8,ROUND('Tier1 Before Block Adj'!Z8/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":30535.533000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA8,ROUND('Tier1 Before Block Adj'!AA8/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":22715.392},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB8,ROUND('Tier1 Before Block Adj'!AB8/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":21385.835999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC8,ROUND('Tier1 Before Block Adj'!AC8/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":14445.073999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD8,ROUND('Tier1 Before Block Adj'!AD8/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":13584.733},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE8,ROUND('Tier1 Before Block Adj'!AE8/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":9850.4339999999993},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF8,ROUND('Tier1 Before Block Adj'!AF8/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":16594.368000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG8,ROUND('Tier1 Before Block Adj'!AG8/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":11947.119999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH8,ROUND('Tier1 Before Block Adj'!AH8/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":16355.854000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI8,ROUND('Tier1 Before Block Adj'!AI8/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":11910.766},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ8,ROUND('Tier1 Before Block Adj'!AJ8/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":13620.675999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK8,ROUND('Tier1 Before Block Adj'!AK8/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":9364.7780000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL8,ROUND('Tier1 Before Block Adj'!AL8/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":12464.243},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM8,ROUND('Tier1 Before Block Adj'!AM8/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":8005.3590000000004},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN8,ROUND('Tier1 Before Block Adj'!AN8/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":17833.086000000003},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO8,ROUND('Tier1 Before Block Adj'!AO8/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":11686.053},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP8,ROUND('Tier1 Before Block Adj'!AP8/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":35296.161},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ8,ROUND('Tier1 Before Block Adj'!AQ8/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":26529.492999999999},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR8,ROUND('Tier1 Before Block Adj'!AR8/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":47585.652999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS8,ROUND('Tier1 Before Block Adj'!AS8/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":32558.773000000001},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT8,ROUND('Tier1 Before Block Adj'!AT8/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":46586.210999999996},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU8,ROUND('Tier1 Before Block Adj'!AU8/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":34932.472000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV8,ROUND('Tier1 Before Block Adj'!AV8/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":42144.765999999996},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW8,ROUND('Tier1 Before Block Adj'!AW8/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":28206.402999999998},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX8,ROUND('Tier1 Before Block Adj'!AX8/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":30391.278000000002},{"$f":"IF($B8=\"\",\"\",IF(AND(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY8,ROUND('Tier1 Before Block Adj'!AY8/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":22783.858},{"$f":"IF(Init!S9=0,1,0)","v":1},0]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D9,ROUND('Tier1 Before Block Adj'!D9/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8301.3130000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E9,ROUND('Tier1 Before Block Adj'!E9/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4363.1469999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F9,ROUND('Tier1 Before Block Adj'!F9/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":7882.3580000000011},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G9,ROUND('Tier1 Before Block Adj'!G9/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":4415.2929999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H9,ROUND('Tier1 Before Block Adj'!H9/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":9211.893},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I9,ROUND('Tier1 Before Block Adj'!I9/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":5679.7390000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J9,ROUND('Tier1 Before Block Adj'!J9/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":10176.65},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K9,ROUND('Tier1 Before Block Adj'!K9/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":5638.1630000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L9,ROUND('Tier1 Before Block Adj'!L9/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9125.8120000000017},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M9,ROUND('Tier1 Before Block Adj'!M9/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":4860.5159999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N9,ROUND('Tier1 Before Block Adj'!N9/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9346.1949999999997},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O9,ROUND('Tier1 Before Block Adj'!O9/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5144.6180000000004},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P9,ROUND('Tier1 Before Block Adj'!P9/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8624.5389999999989},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q9,ROUND('Tier1 Before Block Adj'!Q9/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4349.5199999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R9,ROUND('Tier1 Before Block Adj'!R9/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":7463.4039999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S9,ROUND('Tier1 Before Block Adj'!S9/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3886.6730000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T9,ROUND('Tier1 Before Block Adj'!T9/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7604.2330000000011},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U9,ROUND('Tier1 Before Block Adj'!U9/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4002.6869999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V9,ROUND('Tier1 Before Block Adj'!V9/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7774.2760000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W9,ROUND('Tier1 Before Block Adj'!W9/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3898.4690000000001},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X9,ROUND('Tier1 Before Block Adj'!X9/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":8076.753999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y9,ROUND('Tier1 Before Block Adj'!Y9/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3929.9130000000005},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z9,ROUND('Tier1 Before Block Adj'!Z9/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7104.5009999999993},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA9,ROUND('Tier1 Before Block Adj'!AA9/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3875.3650000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB9,ROUND('Tier1 Before Block Adj'!AB9/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":8506.5939999999991},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC9,ROUND('Tier1 Before Block Adj'!AC9/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4161.5849999999991},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD9,ROUND('Tier1 Before Block Adj'!AD9/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":7884.3580000000011},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE9,ROUND('Tier1 Before Block Adj'!AE9/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":4416.8979999999992},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF9,ROUND('Tier1 Before Block Adj'!AF9/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":9213.893},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG9,ROUND('Tier1 Before Block Adj'!AG9/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":5681.4589999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH9,ROUND('Tier1 Before Block Adj'!AH9/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10178.73},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI9,ROUND('Tier1 Before Block Adj'!AI9/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":5639.8029999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ9,ROUND('Tier1 Before Block Adj'!AJ9/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8790.8339999999989},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK9,ROUND('Tier1 Before Block Adj'!AK9/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4734.335},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL9,ROUND('Tier1 Before Block Adj'!AL9/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9348.2749999999996},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM9,ROUND('Tier1 Before Block Adj'!AM9/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5146.2530000000006},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN9,ROUND('Tier1 Before Block Adj'!AN9/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8626.6189999999988},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO9,ROUND('Tier1 Before Block Adj'!AO9/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4351.0399999999991},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP9,ROUND('Tier1 Before Block Adj'!AP9/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7465.4839999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ9,ROUND('Tier1 Before Block Adj'!AQ9/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3888.3130000000006},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR9,ROUND('Tier1 Before Block Adj'!AR9/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7606.2330000000011},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS9,ROUND('Tier1 Before Block Adj'!AS9/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4004.2869999999998},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT9,ROUND('Tier1 Before Block Adj'!AT9/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7776.3560000000007},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU9,ROUND('Tier1 Before Block Adj'!AU9/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3900.1089999999999},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV9,ROUND('Tier1 Before Block Adj'!AV9/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7887.4340000000002},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW9,ROUND('Tier1 Before Block Adj'!AW9/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4122.9529999999995},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX9,ROUND('Tier1 Before Block Adj'!AX9/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7285.5090000000009},{"$f":"IF($B9=\"\",\"\",IF(AND(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY9,ROUND('Tier1 Before Block Adj'!AY9/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3697.9580000000001},{"$f":"IF(Init!S10=0,1,0)","v":1},0]
[null,10044,"Canby, City of",{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D10,ROUND('Tier1 Before Block Adj'!D10/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8983.39},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E10,ROUND('Tier1 Before Block Adj'!E10/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4962.5150000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F10,ROUND('Tier1 Before Block Adj'!F10/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":9260.0190000000002},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G10,ROUND('Tier1 Before Block Adj'!G10/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5400.0249999999996},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H10,ROUND('Tier1 Before Block Adj'!H10/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":11045.982},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I10,ROUND('Tier1 Before Block Adj'!I10/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":6972.2379999999994},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J10,ROUND('Tier1 Before Block Adj'!J10/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11393.798000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K10,ROUND('Tier1 Before Block Adj'!K10/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6632.9639999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L10,ROUND('Tier1 Before Block Adj'!L10/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9821.9170000000013},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M10,ROUND('Tier1 Before Block Adj'!M10/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5256.7060000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N10,ROUND('Tier1 Before Block Adj'!N10/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9642.1129999999994},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O10,ROUND('Tier1 Before Block Adj'!O10/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5491.98},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P10,ROUND('Tier1 Before Block Adj'!P10/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":9130.268},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q10,ROUND('Tier1 Before Block Adj'!Q10/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4680.6189999999997},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R10,ROUND('Tier1 Before Block Adj'!R10/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8321.7559999999994},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S10,ROUND('Tier1 Before Block Adj'!S10/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4462.7440000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T10,ROUND('Tier1 Before Block Adj'!T10/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8622.6060000000016},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U10,ROUND('Tier1 Before Block Adj'!U10/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4797.6919999999991},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V10,ROUND('Tier1 Before Block Adj'!V10/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9894.3320000000003},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W10,ROUND('Tier1 Before Block Adj'!W10/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5294.4949999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X10,ROUND('Tier1 Before Block Adj'!X10/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":10220.296},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y10,ROUND('Tier1 Before Block Adj'!Y10/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5117.2209999999995},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z10,ROUND('Tier1 Before Block Adj'!Z10/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":8118.8570000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA10,ROUND('Tier1 Before Block Adj'!AA10/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4867.6869999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB10,ROUND('Tier1 Before Block Adj'!AB10/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9364.505000000001},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC10,ROUND('Tier1 Before Block Adj'!AC10/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4725.7420000000002},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD10,ROUND('Tier1 Before Block Adj'!AD10/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":9365.9719999999998},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE10,ROUND('Tier1 Before Block Adj'!AE10/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5442.1689999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF10,ROUND('Tier1 Before Block Adj'!AF10/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11051.425999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG10,ROUND('Tier1 Before Block Adj'!AG10/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":6960.2240000000002},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH10,ROUND('Tier1 Before Block Adj'!AH10/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":11399.276},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI10,ROUND('Tier1 Before Block Adj'!AI10/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6620.97},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ10,ROUND('Tier1 Before Block Adj'!AJ10/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9435.2199999999993},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK10,ROUND('Tier1 Before Block Adj'!AK10/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5104.2269999999999},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL10,ROUND('Tier1 Before Block Adj'!AL10/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9634.8170000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM10,ROUND('Tier1 Before Block Adj'!AM10/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5472.2},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN10,ROUND('Tier1 Before Block Adj'!AN10/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":9119.3730000000014},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO10,ROUND('Tier1 Before Block Adj'!AO10/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4659.1440000000002},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP10,ROUND('Tier1 Before Block Adj'!AP10/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8305.1920000000009},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ10,ROUND('Tier1 Before Block Adj'!AQ10/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4435.2020000000002},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR10,ROUND('Tier1 Before Block Adj'!AR10/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8610.8240000000005},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS10,ROUND('Tier1 Before Block Adj'!AS10/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4774.3},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT10,ROUND('Tier1 Before Block Adj'!AT10/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9888.875},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU10,ROUND('Tier1 Before Block Adj'!AU10/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5273.0920000000006},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV10,ROUND('Tier1 Before Block Adj'!AV10/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9908.6820000000007},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW10,ROUND('Tier1 Before Block Adj'!AW10/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5403.0300000000007},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX10,ROUND('Tier1 Before Block Adj'!AX10/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8371.018},{"$f":"IF($B10=\"\",\"\",IF(AND(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY10,ROUND('Tier1 Before Block Adj'!AY10/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4577.2430000000004},{"$f":"IF(Init!S11=0,1,0)","v":1},0]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D11,ROUND('Tier1 Before Block Adj'!D11/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":30812.292999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E11,ROUND('Tier1 Before Block Adj'!E11/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":17443.796000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F11,ROUND('Tier1 Before Block Adj'!F11/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":32407.929},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G11,ROUND('Tier1 Before Block Adj'!G11/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":21613.932000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H11,ROUND('Tier1 Before Block Adj'!H11/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":50242.749000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I11,ROUND('Tier1 Before Block Adj'!I11/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":33396.345000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J11,ROUND('Tier1 Before Block Adj'!J11/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":47051.246999999996},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K11,ROUND('Tier1 Before Block Adj'!K11/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":32003.506999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L11,ROUND('Tier1 Before Block Adj'!L11/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":36177.206000000006},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M11,ROUND('Tier1 Before Block Adj'!M11/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":22992.427},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N11,ROUND('Tier1 Before Block Adj'!N11/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":38270.023999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O11,ROUND('Tier1 Before Block Adj'!O11/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":23533.645},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P11,ROUND('Tier1 Before Block Adj'!P11/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":34640.165000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q11,ROUND('Tier1 Before Block Adj'!Q11/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":21228.32},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R11,ROUND('Tier1 Before Block Adj'!R11/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":30143.805},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S11,ROUND('Tier1 Before Block Adj'!S11/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":20073.006999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T11,ROUND('Tier1 Before Block Adj'!T11/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":31504.819999999996},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U11,ROUND('Tier1 Before Block Adj'!U11/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":18120.084999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V11,ROUND('Tier1 Before Block Adj'!V11/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":35519.796999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W11,ROUND('Tier1 Before Block Adj'!W11/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":22482.767},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X11,ROUND('Tier1 Before Block Adj'!X11/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":36115.267},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y11,ROUND('Tier1 Before Block Adj'!Y11/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":20603.583999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z11,ROUND('Tier1 Before Block Adj'!Z11/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":27788.521000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA11,ROUND('Tier1 Before Block Adj'!AA11/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":17192.373},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB11,ROUND('Tier1 Before Block Adj'!AB11/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":30348.664000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC11,ROUND('Tier1 Before Block Adj'!AC11/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":17514.616000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD11,ROUND('Tier1 Before Block Adj'!AD11/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":32244.875},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE11,ROUND('Tier1 Before Block Adj'!AE11/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":21423.965},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF11,ROUND('Tier1 Before Block Adj'!AF11/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":50080.461000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG11,ROUND('Tier1 Before Block Adj'!AG11/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":33165.881999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH11,ROUND('Tier1 Before Block Adj'!AH11/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":46859.353999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI11,ROUND('Tier1 Before Block Adj'!AI11/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":31802.656999999999},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ11,ROUND('Tier1 Before Block Adj'!AJ11/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":35371.807000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK11,ROUND('Tier1 Before Block Adj'!AK11/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":22360.869000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL11,ROUND('Tier1 Before Block Adj'!AL11/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":38094.983},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM11,ROUND('Tier1 Before Block Adj'!AM11/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":23317.588000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN11,ROUND('Tier1 Before Block Adj'!AN11/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":34468.061000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO11,ROUND('Tier1 Before Block Adj'!AO11/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":21049.043999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP11,ROUND('Tier1 Before Block Adj'!AP11/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":29953.470999999998},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ11,ROUND('Tier1 Before Block Adj'!AQ11/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":19870.53},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR11,ROUND('Tier1 Before Block Adj'!AR11/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":31366.355000000003},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS11,ROUND('Tier1 Before Block Adj'!AS11/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":17907.199000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT11,ROUND('Tier1 Before Block Adj'!AT11/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":35339.17},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU11,ROUND('Tier1 Before Block Adj'!AU11/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":22270.626},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV11,ROUND('Tier1 Before Block Adj'!AV11/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":36228.182000000001},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW11,ROUND('Tier1 Before Block Adj'!AW11/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":20097.88},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX11,ROUND('Tier1 Before Block Adj'!AX11/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":27360.258000000002},{"$f":"IF($B11=\"\",\"\",IF(AND(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY11,ROUND('Tier1 Before Block Adj'!AY11/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":17269.293000000001},{"$f":"IF(Init!S12=0,1,0)","v":1},0]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D12,ROUND('Tier1 Before Block Adj'!D12/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":65346.300999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E12,ROUND('Tier1 Before Block Adj'!E12/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":46127.538999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F12,ROUND('Tier1 Before Block Adj'!F12/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":66185.554999999993},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G12,ROUND('Tier1 Before Block Adj'!G12/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":48099.211000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H12,ROUND('Tier1 Before Block Adj'!H12/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":78777.031000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I12,ROUND('Tier1 Before Block Adj'!I12/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":60727.375},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J12,ROUND('Tier1 Before Block Adj'!J12/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":77755.070000000007},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K12,ROUND('Tier1 Before Block Adj'!K12/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":55157.695},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L12,ROUND('Tier1 Before Block Adj'!L12/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":69574.039000000004},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M12,ROUND('Tier1 Before Block Adj'!M12/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":46218.434000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N12,ROUND('Tier1 Before Block Adj'!N12/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":71821.664000000004},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O12,ROUND('Tier1 Before Block Adj'!O12/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":51208.546999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P12,ROUND('Tier1 Before Block Adj'!P12/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":67100.258000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q12,ROUND('Tier1 Before Block Adj'!Q12/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":44832.91},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R12,ROUND('Tier1 Before Block Adj'!R12/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":57031.366999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S12,ROUND('Tier1 Before Block Adj'!S12/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":40734.07},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T12,ROUND('Tier1 Before Block Adj'!T12/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":54272.586000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U12,ROUND('Tier1 Before Block Adj'!U12/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":39515.921999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V12,ROUND('Tier1 Before Block Adj'!V12/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":58016.711000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W12,ROUND('Tier1 Before Block Adj'!W12/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":41565.656000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X12,ROUND('Tier1 Before Block Adj'!X12/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":61222.108999999997},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y12,ROUND('Tier1 Before Block Adj'!Y12/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":39726.737999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z12,ROUND('Tier1 Before Block Adj'!Z12/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":53948.281000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA12,ROUND('Tier1 Before Block Adj'!AA12/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":42948.027000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB12,ROUND('Tier1 Before Block Adj'!AB12/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":67885.452999999994},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC12,ROUND('Tier1 Before Block Adj'!AC12/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":43728.277000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD12,ROUND('Tier1 Before Block Adj'!AD12/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":66268.616999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE12,ROUND('Tier1 Before Block Adj'!AE12/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":48159.586000000003},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF12,ROUND('Tier1 Before Block Adj'!AF12/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":78875.945000000007},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG12,ROUND('Tier1 Before Block Adj'!AG12/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":60803.620999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH12,ROUND('Tier1 Before Block Adj'!AH12/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":77852.672000000006},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI12,ROUND('Tier1 Before Block Adj'!AI12/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":55226.949000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ12,ROUND('Tier1 Before Block Adj'!AJ12/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":66891.366999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK12,ROUND('Tier1 Before Block Adj'!AK12/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":45048.675999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL12,ROUND('Tier1 Before Block Adj'!AL12/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":71911.827999999994},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM12,ROUND('Tier1 Before Block Adj'!AM12/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":51272.832000000002},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN12,ROUND('Tier1 Before Block Adj'!AN12/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":67184.476999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO12,ROUND('Tier1 Before Block Adj'!AO12/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":44889.18},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP12,ROUND('Tier1 Before Block Adj'!AP12/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":57102.940999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ12,ROUND('Tier1 Before Block Adj'!AQ12/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":40785.190999999999},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR12,ROUND('Tier1 Before Block Adj'!AR12/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":54340.695},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS12,ROUND('Tier1 Before Block Adj'!AS12/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":39565.504000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT12,ROUND('Tier1 Before Block Adj'!AT12/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":58089.504000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU12,ROUND('Tier1 Before Block Adj'!AU12/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":41617.805},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV12,ROUND('Tier1 Before Block Adj'!AV12/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":59073.773000000001},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW12,ROUND('Tier1 Before Block Adj'!AW12/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":42001.737999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX12,ROUND('Tier1 Before Block Adj'!AX12/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":56222.987999999998},{"$f":"IF($B12=\"\",\"\",IF(AND(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY12,ROUND('Tier1 Before Block Adj'!AY12/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":40794.894999999997},{"$f":"IF(Init!S13=0,1,0)","v":1},0]
[null,10055,"Albion, City of",{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D13,ROUND('Tier1 Before Block Adj'!D13/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":152.29400000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E13,ROUND('Tier1 Before Block Adj'!E13/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":108.10899999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F13,ROUND('Tier1 Before Block Adj'!F13/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":167.83500000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G13,ROUND('Tier1 Before Block Adj'!G13/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":129.59399999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H13,ROUND('Tier1 Before Block Adj'!H13/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":250.24799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I13,ROUND('Tier1 Before Block Adj'!I13/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":206.80600000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J13,ROUND('Tier1 Before Block Adj'!J13/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":248.46799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K13,ROUND('Tier1 Before Block Adj'!K13/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":194.03100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L13,ROUND('Tier1 Before Block Adj'!L13/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":206.45},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M13,ROUND('Tier1 Before Block Adj'!M13/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":149.55500000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N13,ROUND('Tier1 Before Block Adj'!N13/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":178.899},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O13,ROUND('Tier1 Before Block Adj'!O13/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":137.512},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P13,ROUND('Tier1 Before Block Adj'!P13/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":153.17699999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q13,ROUND('Tier1 Before Block Adj'!Q13/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":105.449},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R13,ROUND('Tier1 Before Block Adj'!R13/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":125.215},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S13,ROUND('Tier1 Before Block Adj'!S13/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":87.739000000000004},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T13,ROUND('Tier1 Before Block Adj'!T13/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":122.48099999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U13,ROUND('Tier1 Before Block Adj'!U13/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":77.474000000000004},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V13,ROUND('Tier1 Before Block Adj'!V13/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":143.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W13,ROUND('Tier1 Before Block Adj'!W13/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":84.379000000000005},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X13,ROUND('Tier1 Before Block Adj'!X13/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":137.83799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y13,ROUND('Tier1 Before Block Adj'!Y13/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":73.451999999999998},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z13,ROUND('Tier1 Before Block Adj'!Z13/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":111.376},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA13,ROUND('Tier1 Before Block Adj'!AA13/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":79.225999999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB13,ROUND('Tier1 Before Block Adj'!AB13/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":158.09899999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC13,ROUND('Tier1 Before Block Adj'!AC13/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":102.304},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD13,ROUND('Tier1 Before Block Adj'!AD13/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":167.83500000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE13,ROUND('Tier1 Before Block Adj'!AE13/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":129.59399999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF13,ROUND('Tier1 Before Block Adj'!AF13/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":250.24799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG13,ROUND('Tier1 Before Block Adj'!AG13/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":206.80600000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH13,ROUND('Tier1 Before Block Adj'!AH13/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":248.46799999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI13,ROUND('Tier1 Before Block Adj'!AI13/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":194.03100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ13,ROUND('Tier1 Before Block Adj'!AJ13/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":198.22399999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK13,ROUND('Tier1 Before Block Adj'!AK13/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":145.614},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL13,ROUND('Tier1 Before Block Adj'!AL13/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":178.899},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM13,ROUND('Tier1 Before Block Adj'!AM13/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":137.512},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN13,ROUND('Tier1 Before Block Adj'!AN13/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":153.17699999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO13,ROUND('Tier1 Before Block Adj'!AO13/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":105.449},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP13,ROUND('Tier1 Before Block Adj'!AP13/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":125.215},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ13,ROUND('Tier1 Before Block Adj'!AQ13/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":87.739000000000004},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR13,ROUND('Tier1 Before Block Adj'!AR13/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":122.48099999999999},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS13,ROUND('Tier1 Before Block Adj'!AS13/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":77.474000000000004},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT13,ROUND('Tier1 Before Block Adj'!AT13/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":143.28100000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU13,ROUND('Tier1 Before Block Adj'!AU13/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":84.379000000000005},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV13,ROUND('Tier1 Before Block Adj'!AV13/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":133.12700000000001},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW13,ROUND('Tier1 Before Block Adj'!AW13/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":78.162000000000006},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX13,ROUND('Tier1 Before Block Adj'!AX13/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":115.767},{"$f":"IF($B13=\"\",\"\",IF(AND(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY13,ROUND('Tier1 Before Block Adj'!AY13/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":74.834999999999994},{"$f":"IF(Init!S14=0,1,0)","v":1},0]
[null,10057,"Ashland, City of",{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D14,ROUND('Tier1 Before Block Adj'!D14/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":8226.9770000000008},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E14,ROUND('Tier1 Before Block Adj'!E14/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4742.8130000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F14,ROUND('Tier1 Before Block Adj'!F14/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":9216.3310000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G14,ROUND('Tier1 Before Block Adj'!G14/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5591.8940000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H14,ROUND('Tier1 Before Block Adj'!H14/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":11194.218000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I14,ROUND('Tier1 Before Block Adj'!I14/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7442.1940000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J14,ROUND('Tier1 Before Block Adj'!J14/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11162.081},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K14,ROUND('Tier1 Before Block Adj'!K14/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6721.8450000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L14,ROUND('Tier1 Before Block Adj'!L14/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9725.14},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M14,ROUND('Tier1 Before Block Adj'!M14/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5482.442},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N14,ROUND('Tier1 Before Block Adj'!N14/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":9400.2919999999995},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O14,ROUND('Tier1 Before Block Adj'!O14/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5665.7539999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P14,ROUND('Tier1 Before Block Adj'!P14/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8431.7469999999994},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q14,ROUND('Tier1 Before Block Adj'!Q14/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4545.942},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R14,ROUND('Tier1 Before Block Adj'!R14/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":7771.33},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S14,ROUND('Tier1 Before Block Adj'!S14/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4450.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T14,ROUND('Tier1 Before Block Adj'!T14/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7941.8729999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U14,ROUND('Tier1 Before Block Adj'!U14/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4577.723},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V14,ROUND('Tier1 Before Block Adj'!V14/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":10045.19},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W14,ROUND('Tier1 Before Block Adj'!W14/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5397.3119999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X14,ROUND('Tier1 Before Block Adj'!X14/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":10229.019},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y14,ROUND('Tier1 Before Block Adj'!Y14/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5045.1139999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z14,ROUND('Tier1 Before Block Adj'!Z14/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7757.9260000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA14,ROUND('Tier1 Before Block Adj'!AA14/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4861.4549999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB14,ROUND('Tier1 Before Block Adj'!AB14/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":8535.1290000000008},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC14,ROUND('Tier1 Before Block Adj'!AC14/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4434.6610000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD14,ROUND('Tier1 Before Block Adj'!AD14/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":9216.3310000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE14,ROUND('Tier1 Before Block Adj'!AE14/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5591.8940000000002},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF14,ROUND('Tier1 Before Block Adj'!AF14/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11194.218000000001},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG14,ROUND('Tier1 Before Block Adj'!AG14/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7442.1940000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH14,ROUND('Tier1 Before Block Adj'!AH14/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":11162.081},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI14,ROUND('Tier1 Before Block Adj'!AI14/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6721.8450000000003},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ14,ROUND('Tier1 Before Block Adj'!AJ14/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":9343.3179999999993},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK14,ROUND('Tier1 Before Block Adj'!AK14/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5350.1419999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL14,ROUND('Tier1 Before Block Adj'!AL14/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":9400.2919999999995},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM14,ROUND('Tier1 Before Block Adj'!AM14/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5665.7539999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN14,ROUND('Tier1 Before Block Adj'!AN14/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8431.7469999999994},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO14,ROUND('Tier1 Before Block Adj'!AO14/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4545.942},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP14,ROUND('Tier1 Before Block Adj'!AP14/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":7771.33},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ14,ROUND('Tier1 Before Block Adj'!AQ14/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4450.3680000000004},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR14,ROUND('Tier1 Before Block Adj'!AR14/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7941.8729999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS14,ROUND('Tier1 Before Block Adj'!AS14/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4577.723},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT14,ROUND('Tier1 Before Block Adj'!AT14/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":10045.19},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU14,ROUND('Tier1 Before Block Adj'!AU14/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5397.3119999999999},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV14,ROUND('Tier1 Before Block Adj'!AV14/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9865.3649999999998},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW14,ROUND('Tier1 Before Block Adj'!AW14/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5407.768},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX14,ROUND('Tier1 Before Block Adj'!AX14/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8067.5919999999996},{"$f":"IF($B14=\"\",\"\",IF(AND(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY14,ROUND('Tier1 Before Block Adj'!AY14/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":4551.7889999999998},{"$f":"IF(Init!S15=0,1,0)","v":1},0]
[null,10059,"Bandon, City of",{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D15,ROUND('Tier1 Before Block Adj'!D15/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":3253.4650000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E15,ROUND('Tier1 Before Block Adj'!E15/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1950.085},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F15,ROUND('Tier1 Before Block Adj'!F15/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G15,ROUND('Tier1 Before Block Adj'!G15/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H15,ROUND('Tier1 Before Block Adj'!H15/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I15,ROUND('Tier1 Before Block Adj'!I15/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J15,ROUND('Tier1 Before Block Adj'!J15/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K15,ROUND('Tier1 Before Block Adj'!K15/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L15,ROUND('Tier1 Before Block Adj'!L15/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":4238.6540000000005},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M15,ROUND('Tier1 Before Block Adj'!M15/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2523.5329999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N15,ROUND('Tier1 Before Block Adj'!N15/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O15,ROUND('Tier1 Before Block Adj'!O15/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P15,ROUND('Tier1 Before Block Adj'!P15/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q15,ROUND('Tier1 Before Block Adj'!Q15/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R15,ROUND('Tier1 Before Block Adj'!R15/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S15,ROUND('Tier1 Before Block Adj'!S15/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T15,ROUND('Tier1 Before Block Adj'!T15/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U15,ROUND('Tier1 Before Block Adj'!U15/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V15,ROUND('Tier1 Before Block Adj'!V15/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W15,ROUND('Tier1 Before Block Adj'!W15/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X15,ROUND('Tier1 Before Block Adj'!X15/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2851.2559999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y15,ROUND('Tier1 Before Block Adj'!Y15/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1547.2919999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z15,ROUND('Tier1 Before Block Adj'!Z15/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2584.1779999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA15,ROUND('Tier1 Before Block Adj'!AA15/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1740.9970000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB15,ROUND('Tier1 Before Block Adj'!AB15/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":3380.8679999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC15,ROUND('Tier1 Before Block Adj'!AC15/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1822.683},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD15,ROUND('Tier1 Before Block Adj'!AD15/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3543.9},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE15,ROUND('Tier1 Before Block Adj'!AE15/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2280.1439999999998},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF15,ROUND('Tier1 Before Block Adj'!AF15/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4214.415},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG15,ROUND('Tier1 Before Block Adj'!AG15/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2969.4470000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH15,ROUND('Tier1 Before Block Adj'!AH15/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":4540.8040000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI15,ROUND('Tier1 Before Block Adj'!AI15/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2939.826},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ15,ROUND('Tier1 Before Block Adj'!AJ15/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":4068.0819999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK15,ROUND('Tier1 Before Block Adj'!AK15/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2460.9259999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL15,ROUND('Tier1 Before Block Adj'!AL15/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3789.386},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM15,ROUND('Tier1 Before Block Adj'!AM15/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":2448.8119999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN15,ROUND('Tier1 Before Block Adj'!AN15/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":3578.7049999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO15,ROUND('Tier1 Before Block Adj'!AO15/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":2136.085},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP15,ROUND('Tier1 Before Block Adj'!AP15/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2964.529},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ15,ROUND('Tier1 Before Block Adj'!AQ15/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1859.194},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR15,ROUND('Tier1 Before Block Adj'!AR15/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2712.1080000000002},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS15,ROUND('Tier1 Before Block Adj'!AS15/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1710.385},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT15,ROUND('Tier1 Before Block Adj'!AT15/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":2749.2849999999999},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU15,ROUND('Tier1 Before Block Adj'!AU15/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1670.136},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV15,ROUND('Tier1 Before Block Adj'!AV15/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2743.5630000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW15,ROUND('Tier1 Before Block Adj'!AW15/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1654.9860000000001},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX15,ROUND('Tier1 Before Block Adj'!AX15/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2693.605},{"$f":"IF($B15=\"\",\"\",IF(AND(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY15,ROUND('Tier1 Before Block Adj'!AY15/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1631.57},{"$f":"IF(Init!S16=0,1,0)","v":1},0]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D17,ROUND('Tier1 Before Block Adj'!D17/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2908.8580000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E17,ROUND('Tier1 Before Block Adj'!E17/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1226.9569999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F17,ROUND('Tier1 Before Block Adj'!F17/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3072.694},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G17,ROUND('Tier1 Before Block Adj'!G17/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1644.6410000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H17,ROUND('Tier1 Before Block Adj'!H17/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4160.7629999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I17,ROUND('Tier1 Before Block Adj'!I17/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2395.4259999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J17,ROUND('Tier1 Before Block Adj'!J17/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":4314.4449999999997},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K17,ROUND('Tier1 Before Block Adj'!K17/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2561.8690000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L17,ROUND('Tier1 Before Block Adj'!L17/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3710.8349999999996},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M17,ROUND('Tier1 Before Block Adj'!M17/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2022.692},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N17,ROUND('Tier1 Before Block Adj'!N17/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3248.3999999999996},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O17,ROUND('Tier1 Before Block Adj'!O17/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1552.5210000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P17,ROUND('Tier1 Before Block Adj'!P17/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2177.777},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q17,ROUND('Tier1 Before Block Adj'!Q17/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":891.02399999999989},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R17,ROUND('Tier1 Before Block Adj'!R17/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":923.28600000000006},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S17,ROUND('Tier1 Before Block Adj'!S17/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":-52.820000000000164},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T17,ROUND('Tier1 Before Block Adj'!T17/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1133.058},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U17,ROUND('Tier1 Before Block Adj'!U17/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":-139.66000000000008},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V17,ROUND('Tier1 Before Block Adj'!V17/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1703.2659999999996},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W17,ROUND('Tier1 Before Block Adj'!W17/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":452.56399999999985},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X17,ROUND('Tier1 Before Block Adj'!X17/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2608.23},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y17,ROUND('Tier1 Before Block Adj'!Y17/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":994.50500000000011},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z17,ROUND('Tier1 Before Block Adj'!Z17/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2276.6950000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA17,ROUND('Tier1 Before Block Adj'!AA17/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":939.43399999999997},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB17,ROUND('Tier1 Before Block Adj'!AB17/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2869.2640000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC17,ROUND('Tier1 Before Block Adj'!AC17/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1275.67},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD17,ROUND('Tier1 Before Block Adj'!AD17/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3078.1020000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE17,ROUND('Tier1 Before Block Adj'!AE17/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1641.6489999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF17,ROUND('Tier1 Before Block Adj'!AF17/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4156.5809999999992},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG17,ROUND('Tier1 Before Block Adj'!AG17/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2385.1490000000003},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH17,ROUND('Tier1 Before Block Adj'!AH17/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":4312.0930000000008},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI17,ROUND('Tier1 Before Block Adj'!AI17/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2554.8820000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ17,ROUND('Tier1 Before Block Adj'!AJ17/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3594.8389999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK17,ROUND('Tier1 Before Block Adj'!AK17/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1945.7860000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL17,ROUND('Tier1 Before Block Adj'!AL17/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3254.8539999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM17,ROUND('Tier1 Before Block Adj'!AM17/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1548.797},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN17,ROUND('Tier1 Before Block Adj'!AN17/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2187.1960000000004},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO17,ROUND('Tier1 Before Block Adj'!AO17/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":890.30799999999999},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP17,ROUND('Tier1 Before Block Adj'!AP17/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":935.54199999999992},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ17,ROUND('Tier1 Before Block Adj'!AQ17/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":-53.5949999999998},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR17,ROUND('Tier1 Before Block Adj'!AR17/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1149.0770000000002},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS17,ROUND('Tier1 Before Block Adj'!AS17/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":-141.17100000000005},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT17,ROUND('Tier1 Before Block Adj'!AT17/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1716.848},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU17,ROUND('Tier1 Before Block Adj'!AU17/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":451.63200000000006},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV17,ROUND('Tier1 Before Block Adj'!AV17/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2670.877},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW17,ROUND('Tier1 Before Block Adj'!AW17/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":945.11799999999994},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX17,ROUND('Tier1 Before Block Adj'!AX17/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2247.0740000000001},{"$f":"IF($B17=\"\",\"\",IF(AND(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY17,ROUND('Tier1 Before Block Adj'!AY17/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":982.26199999999994},{"$f":"IF(Init!S18=0,1,0)","v":1},0]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D26,ROUND('Tier1 Before Block Adj'!D26/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":11878.129000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E26,ROUND('Tier1 Before Block Adj'!E26/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":6711.7000000000007},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F26,ROUND('Tier1 Before Block Adj'!F26/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":12455.039999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G26,ROUND('Tier1 Before Block Adj'!G26/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":7400.1229999999996},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H26,ROUND('Tier1 Before Block Adj'!H26/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":13984.369999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I26,ROUND('Tier1 Before Block Adj'!I26/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":9246.4650000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J26,ROUND('Tier1 Before Block Adj'!J26/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":14913.662},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K26,ROUND('Tier1 Before Block Adj'!K26/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":9022.857},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L26,ROUND('Tier1 Before Block Adj'!L26/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":14332.130000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M26,ROUND('Tier1 Before Block Adj'!M26/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":8073.2210000000014},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N26,ROUND('Tier1 Before Block Adj'!N26/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":13610.997000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O26,ROUND('Tier1 Before Block Adj'!O26/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":8264.2099999999991},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P26,ROUND('Tier1 Before Block Adj'!P26/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":12449.854000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q26,ROUND('Tier1 Before Block Adj'!Q26/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":6808.11},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R26,ROUND('Tier1 Before Block Adj'!R26/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":10285.788},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S26,ROUND('Tier1 Before Block Adj'!S26/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5549.393},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T26,ROUND('Tier1 Before Block Adj'!T26/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":10537.393999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U26,ROUND('Tier1 Before Block Adj'!U26/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5824.3280000000004},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V26,ROUND('Tier1 Before Block Adj'!V26/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":11745.348},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W26,ROUND('Tier1 Before Block Adj'!W26/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":6235.4570000000003},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X26,ROUND('Tier1 Before Block Adj'!X26/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":12565.827000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y26,ROUND('Tier1 Before Block Adj'!Y26/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":6062.7429999999995},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z26,ROUND('Tier1 Before Block Adj'!Z26/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":10225.578},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA26,ROUND('Tier1 Before Block Adj'!AA26/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":6186.0649999999996},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB26,ROUND('Tier1 Before Block Adj'!AB26/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":12294.865000000002},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC26,ROUND('Tier1 Before Block Adj'!AC26/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":6294.2370000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD26,ROUND('Tier1 Before Block Adj'!AD26/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":12469.552000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE26,ROUND('Tier1 Before Block Adj'!AE26/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":7395.7990000000009},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF26,ROUND('Tier1 Before Block Adj'!AF26/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14016.084999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG26,ROUND('Tier1 Before Block Adj'!AG26/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":9254.8900000000012},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH26,ROUND('Tier1 Before Block Adj'!AH26/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":14946.374999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI26,ROUND('Tier1 Before Block Adj'!AI26/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":9030.7129999999997},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ26,ROUND('Tier1 Before Block Adj'!AJ26/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":13800.678},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK26,ROUND('Tier1 Before Block Adj'!AK26/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":7863.9310000000005},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL26,ROUND('Tier1 Before Block Adj'!AL26/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":13626.834000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM26,ROUND('Tier1 Before Block Adj'!AM26/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":8262.7900000000009},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN26,ROUND('Tier1 Before Block Adj'!AN26/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":12463.07},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO26,ROUND('Tier1 Before Block Adj'!AO26/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":6798.04},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP26,ROUND('Tier1 Before Block Adj'!AP26/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":10294.175999999999},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ26,ROUND('Tier1 Before Block Adj'!AQ26/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5527.6440000000002},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR26,ROUND('Tier1 Before Block Adj'!AR26/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":10560.694000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS26,ROUND('Tier1 Before Block Adj'!AS26/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5809.3429999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT26,ROUND('Tier1 Before Block Adj'!AT26/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":11759.938},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU26,ROUND('Tier1 Before Block Adj'!AU26/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":6220.3369999999995},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV26,ROUND('Tier1 Before Block Adj'!AV26/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":12184.087},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW26,ROUND('Tier1 Before Block Adj'!AW26/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":6457.6509999999998},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX26,ROUND('Tier1 Before Block Adj'!AX26/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":10607.327000000001},{"$f":"IF($B26=\"\",\"\",IF(AND(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY26,ROUND('Tier1 Before Block Adj'!AY26/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5797.8450000000003},{"$f":"IF(Init!S27=0,1,0)","v":1},0]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D35,ROUND('Tier1 Before Block Adj'!D35/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":19518.598000000002},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E35,ROUND('Tier1 Before Block Adj'!E35/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":13666.107},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F35,ROUND('Tier1 Before Block Adj'!F35/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":21072.719000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G35,ROUND('Tier1 Before Block Adj'!G35/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":15820.151},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H35,ROUND('Tier1 Before Block Adj'!H35/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":24377.046999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I35,ROUND('Tier1 Before Block Adj'!I35/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":19239.335999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J35,ROUND('Tier1 Before Block Adj'!J35/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":25706.633000000002},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K35,ROUND('Tier1 Before Block Adj'!K35/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18784.544999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L35,ROUND('Tier1 Before Block Adj'!L35/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":23583.491999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M35,ROUND('Tier1 Before Block Adj'!M35/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":16769.129000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N35,ROUND('Tier1 Before Block Adj'!N35/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":23252.616999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O35,ROUND('Tier1 Before Block Adj'!O35/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":16573.629000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P35,ROUND('Tier1 Before Block Adj'!P35/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":19651.373},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q35,ROUND('Tier1 Before Block Adj'!Q35/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":14048.744000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R35,ROUND('Tier1 Before Block Adj'!R35/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":16959.815999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S35,ROUND('Tier1 Before Block Adj'!S35/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":12714.332},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T35,ROUND('Tier1 Before Block Adj'!T35/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":16297.008},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U35,ROUND('Tier1 Before Block Adj'!U35/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":10979.907999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V35,ROUND('Tier1 Before Block Adj'!V35/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":15512.906000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W35,ROUND('Tier1 Before Block Adj'!W35/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":11847.013999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X35,ROUND('Tier1 Before Block Adj'!X35/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":16367.271000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y35,ROUND('Tier1 Before Block Adj'!Y35/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":10966.031000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z35,ROUND('Tier1 Before Block Adj'!Z35/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":15414.438},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA35,ROUND('Tier1 Before Block Adj'!AA35/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":11892.768},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB35,ROUND('Tier1 Before Block Adj'!AB35/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":19518.598000000002},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC35,ROUND('Tier1 Before Block Adj'!AC35/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":13666.107},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD35,ROUND('Tier1 Before Block Adj'!AD35/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":21072.719000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE35,ROUND('Tier1 Before Block Adj'!AE35/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":15820.151},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF35,ROUND('Tier1 Before Block Adj'!AF35/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":24377.046999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG35,ROUND('Tier1 Before Block Adj'!AG35/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":19239.335999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH35,ROUND('Tier1 Before Block Adj'!AH35/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":25706.633000000002},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI35,ROUND('Tier1 Before Block Adj'!AI35/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":18784.544999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ35,ROUND('Tier1 Before Block Adj'!AJ35/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":22770.266},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK35,ROUND('Tier1 Before Block Adj'!AK35/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":16190.884},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL35,ROUND('Tier1 Before Block Adj'!AL35/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":23252.616999999998},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM35,ROUND('Tier1 Before Block Adj'!AM35/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":16573.629000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN35,ROUND('Tier1 Before Block Adj'!AN35/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":19651.373},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO35,ROUND('Tier1 Before Block Adj'!AO35/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":14048.744000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP35,ROUND('Tier1 Before Block Adj'!AP35/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":16959.815999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ35,ROUND('Tier1 Before Block Adj'!AQ35/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":12714.332},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR35,ROUND('Tier1 Before Block Adj'!AR35/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":16297.008},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS35,ROUND('Tier1 Before Block Adj'!AS35/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":10979.907999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT35,ROUND('Tier1 Before Block Adj'!AT35/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":15512.906000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU35,ROUND('Tier1 Before Block Adj'!AU35/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":11847.013999999999},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV35,ROUND('Tier1 Before Block Adj'!AV35/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":16367.271000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW35,ROUND('Tier1 Before Block Adj'!AW35/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":10966.031000000001},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX35,ROUND('Tier1 Before Block Adj'!AX35/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":15414.438},{"$f":"IF($B35=\"\",\"\",IF(AND(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY35,ROUND('Tier1 Before Block Adj'!AY35/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":11892.768},{"$f":"IF(Init!S36=0,1,0)","v":1},0]
[null,10106,"Clearwater Power",{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D44,ROUND('Tier1 Before Block Adj'!D44/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":9926.4520000000011},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E44,ROUND('Tier1 Before Block Adj'!E44/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":5704.6579999999994},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F44,ROUND('Tier1 Before Block Adj'!F44/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":11769.574000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G44,ROUND('Tier1 Before Block Adj'!G44/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":7786.4710000000005},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H44,ROUND('Tier1 Before Block Adj'!H44/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":14465.371000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I44,ROUND('Tier1 Before Block Adj'!I44/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":9647.0440000000017},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J44,ROUND('Tier1 Before Block Adj'!J44/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":14610.774000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K44,ROUND('Tier1 Before Block Adj'!K44/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":9647.2710000000006},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L44,ROUND('Tier1 Before Block Adj'!L44/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":12396.894},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M44,ROUND('Tier1 Before Block Adj'!M44/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":7749.2519999999995},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N44,ROUND('Tier1 Before Block Adj'!N44/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":11527.041000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O44,ROUND('Tier1 Before Block Adj'!O44/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":7007.076},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P44,ROUND('Tier1 Before Block Adj'!P44/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":10120.404},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q44,ROUND('Tier1 Before Block Adj'!Q44/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":5956.8029999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R44,ROUND('Tier1 Before Block Adj'!R44/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":8900.7980000000007},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S44,ROUND('Tier1 Before Block Adj'!S44/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5529.0789999999997},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T44,ROUND('Tier1 Before Block Adj'!T44/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":8869.6970000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U44,ROUND('Tier1 Before Block Adj'!U44/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":4823.5300000000007},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V44,ROUND('Tier1 Before Block Adj'!V44/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":9406.7400000000016},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W44,ROUND('Tier1 Before Block Adj'!W44/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5422.6389999999992},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X44,ROUND('Tier1 Before Block Adj'!X44/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":9697.896999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y44,ROUND('Tier1 Before Block Adj'!Y44/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5094.8339999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z44,ROUND('Tier1 Before Block Adj'!Z44/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":8552.5810000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA44,ROUND('Tier1 Before Block Adj'!AA44/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5139.2869999999994},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB44,ROUND('Tier1 Before Block Adj'!AB44/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":9927.2049999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC44,ROUND('Tier1 Before Block Adj'!AC44/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5704.8339999999998},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD44,ROUND('Tier1 Before Block Adj'!AD44/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":11775.111000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE44,ROUND('Tier1 Before Block Adj'!AE44/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":7784.2730000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF44,ROUND('Tier1 Before Block Adj'!AF44/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":14470.756000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG44,ROUND('Tier1 Before Block Adj'!AG44/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":9642.5879999999997},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH44,ROUND('Tier1 Before Block Adj'!AH44/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":14614.674000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI44,ROUND('Tier1 Before Block Adj'!AI44/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":9644.2890000000007},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ44,ROUND('Tier1 Before Block Adj'!AJ44/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":12037.063},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK44,ROUND('Tier1 Before Block Adj'!AK44/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":7518.4870000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL44,ROUND('Tier1 Before Block Adj'!AL44/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":11532.467000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM44,ROUND('Tier1 Before Block Adj'!AM44/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":7002.67},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN44,ROUND('Tier1 Before Block Adj'!AN44/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":10126.431},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO44,ROUND('Tier1 Before Block Adj'!AO44/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":5954.2139999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP44,ROUND('Tier1 Before Block Adj'!AP44/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":8905.8190000000013},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ44,ROUND('Tier1 Before Block Adj'!AQ44/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5524.9859999999999},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR44,ROUND('Tier1 Before Block Adj'!AR44/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":8878.8150000000005},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS44,ROUND('Tier1 Before Block Adj'!AS44/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4817.875},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT44,ROUND('Tier1 Before Block Adj'!AT44/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":9413.139000000001},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU44,ROUND('Tier1 Before Block Adj'!AU44/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5417.183},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV44,ROUND('Tier1 Before Block Adj'!AV44/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":9709.9920000000002},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW44,ROUND('Tier1 Before Block Adj'!AW44/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5083.683},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX44,ROUND('Tier1 Before Block Adj'!AX44/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":8555.848},{"$f":"IF($B44=\"\",\"\",IF(AND(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY44,ROUND('Tier1 Before Block Adj'!AY44/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5139.4690000000001},{"$f":"IF(Init!S45=0,1,0)","v":1},0]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D53,ROUND('Tier1 Before Block Adj'!D53/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":7340.3810000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E53,ROUND('Tier1 Before Block Adj'!E53/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4597.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F53,ROUND('Tier1 Before Block Adj'!F53/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":8390.8269999999993},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G53,ROUND('Tier1 Before Block Adj'!G53/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5522.9809999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H53,ROUND('Tier1 Before Block Adj'!H53/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":11153.635},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I53,ROUND('Tier1 Before Block Adj'!I53/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":7941.98},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J53,ROUND('Tier1 Before Block Adj'!J53/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":11121.79},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K53,ROUND('Tier1 Before Block Adj'!K53/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":7301.6469999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L53,ROUND('Tier1 Before Block Adj'!L53/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":9141.366},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M53,ROUND('Tier1 Before Block Adj'!M53/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5708.8689999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N53,ROUND('Tier1 Before Block Adj'!N53/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":8823.232},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O53,ROUND('Tier1 Before Block Adj'!O53/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5850.35},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P53,ROUND('Tier1 Before Block Adj'!P53/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":8057.1589999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q53,ROUND('Tier1 Before Block Adj'!Q53/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4781.7129999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R53,ROUND('Tier1 Before Block Adj'!R53/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6833.1450000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S53,ROUND('Tier1 Before Block Adj'!S53/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":4180.0709999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T53,ROUND('Tier1 Before Block Adj'!T53/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":6541.1719999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U53,ROUND('Tier1 Before Block Adj'!U53/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3998.8359999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V53,ROUND('Tier1 Before Block Adj'!V53/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7603.3890000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W53,ROUND('Tier1 Before Block Adj'!W53/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":4354.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X53,ROUND('Tier1 Before Block Adj'!X53/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7886.4089999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y53,ROUND('Tier1 Before Block Adj'!Y53/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":4009.7930000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z53,ROUND('Tier1 Before Block Adj'!Z53/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":6224.8440000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA53,ROUND('Tier1 Before Block Adj'!AA53/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":4221.4579999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB53,ROUND('Tier1 Before Block Adj'!AB53/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7661.75},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC53,ROUND('Tier1 Before Block Adj'!AC53/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":4305.8890000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD53,ROUND('Tier1 Before Block Adj'!AD53/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":8411.8040000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE53,ROUND('Tier1 Before Block Adj'!AE53/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5536.7879999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF53,ROUND('Tier1 Before Block Adj'!AF53/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":11181.512000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG53,ROUND('Tier1 Before Block Adj'!AG53/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":7961.83},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH53,ROUND('Tier1 Before Block Adj'!AH53/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":11149.591},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI53,ROUND('Tier1 Before Block Adj'!AI53/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":7319.8990000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ53,ROUND('Tier1 Before Block Adj'!AJ53/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8792.6380000000008},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK53,ROUND('Tier1 Before Block Adj'!AK53/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5581.3710000000001},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL53,ROUND('Tier1 Before Block Adj'!AL53/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":8845.2880000000005},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM53,ROUND('Tier1 Before Block Adj'!AM53/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5864.9740000000002},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN53,ROUND('Tier1 Before Block Adj'!AN53/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":8077.3029999999999},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO53,ROUND('Tier1 Before Block Adj'!AO53/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4793.6670000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP53,ROUND('Tier1 Before Block Adj'!AP53/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6850.2259999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ53,ROUND('Tier1 Before Block Adj'!AQ53/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4190.5200000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR53,ROUND('Tier1 Before Block Adj'!AR53/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":6557.5259999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS53,ROUND('Tier1 Before Block Adj'!AS53/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":4008.8339999999998},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT53,ROUND('Tier1 Before Block Adj'!AT53/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7622.3950000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU53,ROUND('Tier1 Before Block Adj'!AU53/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":4365.7839999999997},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV53,ROUND('Tier1 Before Block Adj'!AV53/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7604.1670000000004},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW53,ROUND('Tier1 Before Block Adj'!AW53/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":4321.7749999999996},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX53,ROUND('Tier1 Before Block Adj'!AX53/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":6514.3990000000003},{"$f":"IF($B53=\"\",\"\",IF(AND(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY53,ROUND('Tier1 Before Block Adj'!AY53/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3958.0160000000001},{"$f":"IF(Init!S54=0,1,0)","v":1},0]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D62,ROUND('Tier1 Before Block Adj'!D62/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":177.37899999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E62,ROUND('Tier1 Before Block Adj'!E62/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":134.03200000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F62,ROUND('Tier1 Before Block Adj'!F62/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":206.77099999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G62,ROUND('Tier1 Before Block Adj'!G62/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":159.77000000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H62,ROUND('Tier1 Before Block Adj'!H62/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":286.322},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I62,ROUND('Tier1 Before Block Adj'!I62/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":241.16300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J62,ROUND('Tier1 Before Block Adj'!J62/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":290.85199999999998},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K62,ROUND('Tier1 Before Block Adj'!K62/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":228.07599999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L62,ROUND('Tier1 Before Block Adj'!L62/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":244.749},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M62,ROUND('Tier1 Before Block Adj'!M62/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":179.316},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N62,ROUND('Tier1 Before Block Adj'!N62/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":208.85300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O62,ROUND('Tier1 Before Block Adj'!O62/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":166.61699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P62,ROUND('Tier1 Before Block Adj'!P62/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":182.505},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q62,ROUND('Tier1 Before Block Adj'!Q62/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":129.923},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R62,ROUND('Tier1 Before Block Adj'!R62/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":174.12100000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S62,ROUND('Tier1 Before Block Adj'!S62/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":122.726},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T62,ROUND('Tier1 Before Block Adj'!T62/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":187.673},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U62,ROUND('Tier1 Before Block Adj'!U62/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":125.724},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V62,ROUND('Tier1 Before Block Adj'!V62/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":206.19300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W62,ROUND('Tier1 Before Block Adj'!W62/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":130.19900000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X62,ROUND('Tier1 Before Block Adj'!X62/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":194.84},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y62,ROUND('Tier1 Before Block Adj'!Y62/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":110.815},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z62,ROUND('Tier1 Before Block Adj'!Z62/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":152.24199999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA62,ROUND('Tier1 Before Block Adj'!AA62/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":113.989},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB62,ROUND('Tier1 Before Block Adj'!AB62/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":184.64500000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC62,ROUND('Tier1 Before Block Adj'!AC62/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":126.95699999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD62,ROUND('Tier1 Before Block Adj'!AD62/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":206.87899999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE62,ROUND('Tier1 Before Block Adj'!AE62/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":159.85300000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF62,ROUND('Tier1 Before Block Adj'!AF62/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":286.42599999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG62,ROUND('Tier1 Before Block Adj'!AG62/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":241.25},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH62,ROUND('Tier1 Before Block Adj'!AH62/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":290.959},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI62,ROUND('Tier1 Before Block Adj'!AI62/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":228.16},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ62,ROUND('Tier1 Before Block Adj'!AJ62/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":235.41900000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK62,ROUND('Tier1 Before Block Adj'!AK62/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":174.44499999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL62,ROUND('Tier1 Before Block Adj'!AL62/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":208.959},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM62,ROUND('Tier1 Before Block Adj'!AM62/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":166.70099999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN62,ROUND('Tier1 Before Block Adj'!AN62/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":182.61600000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO62,ROUND('Tier1 Before Block Adj'!AO62/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":130.00200000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP62,ROUND('Tier1 Before Block Adj'!AP62/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":174.233},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ62,ROUND('Tier1 Before Block Adj'!AQ62/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":122.804},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR62,ROUND('Tier1 Before Block Adj'!AR62/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":187.78700000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS62,ROUND('Tier1 Before Block Adj'!AS62/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":125.801},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT62,ROUND('Tier1 Before Block Adj'!AT62/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":206.309},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU62,ROUND('Tier1 Before Block Adj'!AU62/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":130.27199999999999},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV62,ROUND('Tier1 Before Block Adj'!AV62/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":187.93600000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW62,ROUND('Tier1 Before Block Adj'!AW62/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":117.90900000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX62,ROUND('Tier1 Before Block Adj'!AX62/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":158.67400000000001},{"$f":"IF($B62=\"\",\"\",IF(AND(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY62,ROUND('Tier1 Before Block Adj'!AY62/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":107.747},{"$f":"IF(Init!S63=0,1,0)","v":1},0]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D71,ROUND('Tier1 Before Block Adj'!D71/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2612.2930000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E71,ROUND('Tier1 Before Block Adj'!E71/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1529.7639999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F71,ROUND('Tier1 Before Block Adj'!F71/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":3418.3980000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G71,ROUND('Tier1 Before Block Adj'!G71/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":2366.1109999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H71,ROUND('Tier1 Before Block Adj'!H71/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":4348.0519999999997},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I71,ROUND('Tier1 Before Block Adj'!I71/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":3088.1280000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J71,ROUND('Tier1 Before Block Adj'!J71/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":4202.4589999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K71,ROUND('Tier1 Before Block Adj'!K71/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":3009.6979999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L71,ROUND('Tier1 Before Block Adj'!L71/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3269.607},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M71,ROUND('Tier1 Before Block Adj'!M71/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":2146.9279999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N71,ROUND('Tier1 Before Block Adj'!N71/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":3156.4380000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O71,ROUND('Tier1 Before Block Adj'!O71/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":2005.3889999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P71,ROUND('Tier1 Before Block Adj'!P71/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2800.9659999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q71,ROUND('Tier1 Before Block Adj'!Q71/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1760.221},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R71,ROUND('Tier1 Before Block Adj'!R71/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2300.1019999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S71,ROUND('Tier1 Before Block Adj'!S71/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1487.37},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T71,ROUND('Tier1 Before Block Adj'!T71/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2334.06},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U71,ROUND('Tier1 Before Block Adj'!U71/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1316.4949999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V71,ROUND('Tier1 Before Block Adj'!V71/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":2706.7660000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W71,ROUND('Tier1 Before Block Adj'!W71/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1606.258},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X71,ROUND('Tier1 Before Block Adj'!X71/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":2711.7660000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y71,ROUND('Tier1 Before Block Adj'!Y71/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1411.1279999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z71,ROUND('Tier1 Before Block Adj'!Z71/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2146.7510000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA71,ROUND('Tier1 Before Block Adj'!AA71/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1371.336},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB71,ROUND('Tier1 Before Block Adj'!AB71/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2623.183},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC71,ROUND('Tier1 Before Block Adj'!AC71/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1536.1410000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD71,ROUND('Tier1 Before Block Adj'!AD71/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":3431.8910000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE71,ROUND('Tier1 Before Block Adj'!AE71/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":2375.451},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF71,ROUND('Tier1 Before Block Adj'!AF71/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":4364.2969999999996},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG71,ROUND('Tier1 Before Block Adj'!AG71/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":3099.665},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH71,ROUND('Tier1 Before Block Adj'!AH71/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":4218.1239999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI71,ROUND('Tier1 Before Block Adj'!AI71/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":3020.915},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ71,ROUND('Tier1 Before Block Adj'!AJ71/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":3283.1930000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK71,ROUND('Tier1 Before Block Adj'!AK71/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":2155.8490000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL71,ROUND('Tier1 Before Block Adj'!AL71/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":3169.3960000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM71,ROUND('Tier1 Before Block Adj'!AM71/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":2013.6210000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN71,ROUND('Tier1 Before Block Adj'!AN71/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2811.8780000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO71,ROUND('Tier1 Before Block Adj'!AO71/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1767.079},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP71,ROUND('Tier1 Before Block Adj'!AP71/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2310.0219999999999},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ71,ROUND('Tier1 Before Block Adj'!AQ71/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1493.7850000000001},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR71,ROUND('Tier1 Before Block Adj'!AR71/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2344.2959999999998},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS71,ROUND('Tier1 Before Block Adj'!AS71/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1322.268},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT71,ROUND('Tier1 Before Block Adj'!AT71/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":2718.549},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU71,ROUND('Tier1 Before Block Adj'!AU71/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1613.249},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV71,ROUND('Tier1 Before Block Adj'!AV71/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":2723.3870000000002},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW71,ROUND('Tier1 Before Block Adj'!AW71/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1417.175},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX71,ROUND('Tier1 Before Block Adj'!AX71/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2155.741},{"$f":"IF($B71=\"\",\"\",IF(AND(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY71,ROUND('Tier1 Before Block Adj'!AY71/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1377.079},{"$f":"IF(Init!S72=0,1,0)","v":1},0]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D72,ROUND('Tier1 Before Block Adj'!D72/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":14757.100558611257},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E72,ROUND('Tier1 Before Block Adj'!E72/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":11635.40620967426},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F72,ROUND('Tier1 Before Block Adj'!F72/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":16818.705816278238},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G72,ROUND('Tier1 Before Block Adj'!G72/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":13497.011417563286},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H72,ROUND('Tier1 Before Block Adj'!H72/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":20133.77804904084},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I72,ROUND('Tier1 Before Block Adj'!I72/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":17315.049122175122},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J72,ROUND('Tier1 Before Block Adj'!J72/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":21537.390004459678},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K72,ROUND('Tier1 Before Block Adj'!K72/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":16981.40365736244},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L72,ROUND('Tier1 Before Block Adj'!L72/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":18242.72369041172},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M72,ROUND('Tier1 Before Block Adj'!M72/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":13499.615530904672},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N72,ROUND('Tier1 Before Block Adj'!N72/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":16574.160155966732},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O72,ROUND('Tier1 Before Block Adj'!O72/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":13028.24608413731},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P72,ROUND('Tier1 Before Block Adj'!P72/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":14836.86866973892},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q72,ROUND('Tier1 Before Block Adj'!Q72/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":10842.32710480921},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R72,ROUND('Tier1 Before Block Adj'!R72/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":15754.201947706642},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S72,ROUND('Tier1 Before Block Adj'!S72/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":12421.582304922546},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T72,ROUND('Tier1 Before Block Adj'!T72/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":14662.503760158639},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U72,ROUND('Tier1 Before Block Adj'!U72/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":11730.003008126912},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V72,ROUND('Tier1 Before Block Adj'!V72/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":16551.883058982919},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W72,ROUND('Tier1 Before Block Adj'!W72/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":13050.523181121147},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X72,ROUND('Tier1 Before Block Adj'!X72/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":16774.313368858042},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y72,ROUND('Tier1 Before Block Adj'!Y72/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":12114.781877508585},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z72,ROUND('Tier1 Before Block Adj'!Z72/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":12744.48975477573},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA72,ROUND('Tier1 Before Block Adj'!AA72/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":11151.428535428764},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB72,ROUND('Tier1 Before Block Adj'!AB72/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":15425.049781215475},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC72,ROUND('Tier1 Before Block Adj'!AC72/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":11140.313730877842},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD72,ROUND('Tier1 Before Block Adj'!AD72/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":16928.8593059784},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE72,ROUND('Tier1 Before Block Adj'!AE72/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":13585.409593047667},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF72,ROUND('Tier1 Before Block Adj'!AF72/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":20265.643481326599},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG72,ROUND('Tier1 Before Block Adj'!AG72/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":17428.453393940876},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH72,ROUND('Tier1 Before Block Adj'!AH72/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":21678.448341167656},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI72,ROUND('Tier1 Before Block Adj'!AI72/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":17092.622730536033},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ72,ROUND('Tier1 Before Block Adj'!AJ72/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":18257.276853871066},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK72,ROUND('Tier1 Before Block Adj'!AK72/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":13692.9576404033},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL72,ROUND('Tier1 Before Block Adj'!AL72/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":16682.712002938344},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM72,ROUND('Tier1 Before Block Adj'!AM72/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":13113.574098463554},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN72,ROUND('Tier1 Before Block Adj'!AN72/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":14934.042190582153},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO72,ROUND('Tier1 Before Block Adj'!AO72/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":10913.338523886958},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP72,ROUND('Tier1 Before Block Adj'!AP72/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":15857.383508817094},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ72,ROUND('Tier1 Before Block Adj'!AQ72/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":12502.936997336556},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR72,ROUND('Tier1 Before Block Adj'!AR72/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":14758.535284496282},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS72,ROUND('Tier1 Before Block Adj'!AS72/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":11806.828227597025},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT72,ROUND('Tier1 Before Block Adj'!AT72/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":16660.289002934427},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU72,ROUND('Tier1 Before Block Adj'!AU72/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":13135.997098467529},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV72,ROUND('Tier1 Before Block Adj'!AV72/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":16258.83625587574},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW72,ROUND('Tier1 Before Block Adj'!AW72/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":12819.467047902026},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX72,ROUND('Tier1 Before Block Adj'!AX72/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":13362.457622449321},{"$f":"IF($B72=\"\",\"\",IF(AND(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY72,ROUND('Tier1 Before Block Adj'!AY72/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":10689.966097959457},{"$f":"IF(Init!S73=0,1,0)","v":0},1]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D81,ROUND('Tier1 Before Block Adj'!D81/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":1724.4140000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E81,ROUND('Tier1 Before Block Adj'!E81/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1073.3040000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F81,ROUND('Tier1 Before Block Adj'!F81/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":1721.885},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G81,ROUND('Tier1 Before Block Adj'!G81/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1360.6200000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H81,ROUND('Tier1 Before Block Adj'!H81/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2456.5230000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I81,ROUND('Tier1 Before Block Adj'!I81/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":1900.3229999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J81,ROUND('Tier1 Before Block Adj'!J81/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2389.5700000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K81,ROUND('Tier1 Before Block Adj'!K81/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":1936.0359999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L81,ROUND('Tier1 Before Block Adj'!L81/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2050.0460000000003},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M81,ROUND('Tier1 Before Block Adj'!M81/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1598.1859999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N81,ROUND('Tier1 Before Block Adj'!N81/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":1781.3090000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O81,ROUND('Tier1 Before Block Adj'!O81/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1314.855},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P81,ROUND('Tier1 Before Block Adj'!P81/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1613.4369999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q81,ROUND('Tier1 Before Block Adj'!Q81/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1117.587},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R81,ROUND('Tier1 Before Block Adj'!R81/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":5168.7420000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S81,ROUND('Tier1 Before Block Adj'!S81/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3994.4009999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T81,ROUND('Tier1 Before Block Adj'!T81/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7484.19},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U81,ROUND('Tier1 Before Block Adj'!U81/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5254.2619999999997},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V81,ROUND('Tier1 Before Block Adj'!V81/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":8942.1129999999994},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W81,ROUND('Tier1 Before Block Adj'!W81/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7023.4360000000006},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X81,ROUND('Tier1 Before Block Adj'!X81/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7855.2930000000006},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y81,ROUND('Tier1 Before Block Adj'!Y81/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5614.0540000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z81,ROUND('Tier1 Before Block Adj'!Z81/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":4688.5229999999992},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA81,ROUND('Tier1 Before Block Adj'!AA81/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3614.5119999999997},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB81,ROUND('Tier1 Before Block Adj'!AB81/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":1647.3229999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC81,ROUND('Tier1 Before Block Adj'!AC81/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1065.462},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD81,ROUND('Tier1 Before Block Adj'!AD81/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":1676.972},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE81,ROUND('Tier1 Before Block Adj'!AE81/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1324.3940000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF81,ROUND('Tier1 Before Block Adj'!AF81/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2411.62},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG81,ROUND('Tier1 Before Block Adj'!AG81/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":1860.2929999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH81,ROUND('Tier1 Before Block Adj'!AH81/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2341.8870000000002},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI81,ROUND('Tier1 Before Block Adj'!AI81/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":1898.7869999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ81,ROUND('Tier1 Before Block Adj'!AJ81/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":1974.9539999999997},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK81,ROUND('Tier1 Before Block Adj'!AK81/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1533.9790000000003},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL81,ROUND('Tier1 Before Block Adj'!AL81/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":1734.2570000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM81,ROUND('Tier1 Before Block Adj'!AM81/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1277.1379999999999},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN81,ROUND('Tier1 Before Block Adj'!AN81/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1566.9880000000003},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO81,ROUND('Tier1 Before Block Adj'!AO81/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1083.0630000000001},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP81,ROUND('Tier1 Before Block Adj'!AP81/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":5215.1239999999998},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ81,ROUND('Tier1 Before Block Adj'!AQ81/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":4029.444},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR81,ROUND('Tier1 Before Block Adj'!AR81/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7537.5629999999992},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS81,ROUND('Tier1 Before Block Adj'!AS81/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5286.2740000000003},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT81,ROUND('Tier1 Before Block Adj'!AT81/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":8987.7830000000013},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU81,ROUND('Tier1 Before Block Adj'!AU81/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7059.1910000000007},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV81,ROUND('Tier1 Before Block Adj'!AV81/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7933.9909999999991},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW81,ROUND('Tier1 Before Block Adj'!AW81/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5616.7790000000005},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX81,ROUND('Tier1 Before Block Adj'!AX81/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":4708.6219999999994},{"$f":"IF($B81=\"\",\"\",IF(AND(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY81,ROUND('Tier1 Before Block Adj'!AY81/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3679.7959999999998},{"$f":"IF(Init!S82=0,1,0)","v":1},0]
[null,10278,"Northern Lights",{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D90,ROUND('Tier1 Before Block Adj'!D90/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":14630.054000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E90,ROUND('Tier1 Before Block Adj'!E90/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":8188.1450000000004},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F90,ROUND('Tier1 Before Block Adj'!F90/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":18982.488999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G90,ROUND('Tier1 Before Block Adj'!G90/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":12166.995000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H90,ROUND('Tier1 Before Block Adj'!H90/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":23475.036},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I90,ROUND('Tier1 Before Block Adj'!I90/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":15317.617999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J90,ROUND('Tier1 Before Block Adj'!J90/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":22625.75},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K90,ROUND('Tier1 Before Block Adj'!K90/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":14937.261},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L90,ROUND('Tier1 Before Block Adj'!L90/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":20109.652999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M90,ROUND('Tier1 Before Block Adj'!M90/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":12535.317999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N90,ROUND('Tier1 Before Block Adj'!N90/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":18595.665999999997},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O90,ROUND('Tier1 Before Block Adj'!O90/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":11173.579},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P90,ROUND('Tier1 Before Block Adj'!P90/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":14904.984000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q90,ROUND('Tier1 Before Block Adj'!Q90/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":8606.9599999999991},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R90,ROUND('Tier1 Before Block Adj'!R90/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":11031.86},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S90,ROUND('Tier1 Before Block Adj'!S90/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":6561.8619999999992},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T90,ROUND('Tier1 Before Block Adj'!T90/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":11876.693000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U90,ROUND('Tier1 Before Block Adj'!U90/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5993.3119999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V90,ROUND('Tier1 Before Block Adj'!V90/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":13512.111000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W90,ROUND('Tier1 Before Block Adj'!W90/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":7829.1110000000008},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X90,ROUND('Tier1 Before Block Adj'!X90/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":14079.165000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y90,ROUND('Tier1 Before Block Adj'!Y90/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":7300.8719999999994},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z90,ROUND('Tier1 Before Block Adj'!Z90/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":13327.736000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA90,ROUND('Tier1 Before Block Adj'!AA90/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":7825.5429999999997},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB90,ROUND('Tier1 Before Block Adj'!AB90/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":14557.165999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC90,ROUND('Tier1 Before Block Adj'!AC90/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":8235.2389999999996},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD90,ROUND('Tier1 Before Block Adj'!AD90/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":18995.322},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE90,ROUND('Tier1 Before Block Adj'!AE90/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":12141.582999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF90,ROUND('Tier1 Before Block Adj'!AF90/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":23486.184000000001},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG90,ROUND('Tier1 Before Block Adj'!AG90/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":15280.753999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH90,ROUND('Tier1 Before Block Adj'!AH90/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":22627.3},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI90,ROUND('Tier1 Before Block Adj'!AI90/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":14909.936999999998},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ90,ROUND('Tier1 Before Block Adj'!AJ90/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":19747.726000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK90,ROUND('Tier1 Before Block Adj'!AK90/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":12272.532999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL90,ROUND('Tier1 Before Block Adj'!AL90/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":18604.913},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM90,ROUND('Tier1 Before Block Adj'!AM90/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":11139.026},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN90,ROUND('Tier1 Before Block Adj'!AN90/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":14917.485000000002},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO90,ROUND('Tier1 Before Block Adj'!AO90/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":8582.4260000000013},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP90,ROUND('Tier1 Before Block Adj'!AP90/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":11037.437},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ90,ROUND('Tier1 Before Block Adj'!AQ90/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":6530.3470000000007},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR90,ROUND('Tier1 Before Block Adj'!AR90/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":11903.61},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS90,ROUND('Tier1 Before Block Adj'!AS90/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5954.1829999999991},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT90,ROUND('Tier1 Before Block Adj'!AT90/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":13522.839},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU90,ROUND('Tier1 Before Block Adj'!AU90/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":7792.4559999999983},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV90,ROUND('Tier1 Before Block Adj'!AV90/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":14170.153},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW90,ROUND('Tier1 Before Block Adj'!AW90/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":7184.0549999999994},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX90,ROUND('Tier1 Before Block Adj'!AX90/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":13278.343999999999},{"$f":"IF($B90=\"\",\"\",IF(AND(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY90,ROUND('Tier1 Before Block Adj'!AY90/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":7862.875},{"$f":"IF(Init!S91=0,1,0)","v":1},0]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D99,ROUND('Tier1 Before Block Adj'!D99/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":4303.1769476128993},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E99,ROUND('Tier1 Before Block Adj'!E99/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":3392.8895163870939},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F99,ROUND('Tier1 Before Block Adj'!F99/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":18711.167547295441},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G99,ROUND('Tier1 Before Block Adj'!G99/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":15015.71195670459},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H99,ROUND('Tier1 Before Block Adj'!H99/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":16428.98438709676},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I99,ROUND('Tier1 Before Block Adj'!I99/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":14128.926572903212},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J99,ROUND('Tier1 Before Block Adj'!J99/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":24047.165295483865},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K99,ROUND('Tier1 Before Block Adj'!K99/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18960.264944516126},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L99,ROUND('Tier1 Before Block Adj'!L99/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":21854.95547586208},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M99,ROUND('Tier1 Before Block Adj'!M99/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":16172.667052137938},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N99,ROUND('Tier1 Before Block Adj'!N99/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":20150.764792764443},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O99,ROUND('Tier1 Before Block Adj'!O99/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":15839.663671235545},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P99,ROUND('Tier1 Before Block Adj'!P99/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1307.8282879999999},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q99,ROUND('Tier1 Before Block Adj'!Q99/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":955.72067200000004},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R99,ROUND('Tier1 Before Block Adj'!R99/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S99,ROUND('Tier1 Before Block Adj'!S99/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T99,ROUND('Tier1 Before Block Adj'!T99/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U99,ROUND('Tier1 Before Block Adj'!U99/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V99,ROUND('Tier1 Before Block Adj'!V99/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":4809.4330590967647},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W99,ROUND('Tier1 Before Block Adj'!W99/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3792.0529889032186},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X99,ROUND('Tier1 Before Block Adj'!X99/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":5125.8431287741823},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y99,ROUND('Tier1 Before Block Adj'!Y99/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3701.9978152257986},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z99,ROUND('Tier1 Before Block Adj'!Z99/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":9416.3636736000008},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA99,ROUND('Tier1 Before Block Adj'!AA99/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":8239.3182144000002},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB99,ROUND('Tier1 Before Block Adj'!AB99/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":4456.4742348387263},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC99,ROUND('Tier1 Before Block Adj'!AC99/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":3218.5647251613027},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD99,ROUND('Tier1 Before Block Adj'!AD99/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":18660.044138696237},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE99,ROUND('Tier1 Before Block Adj'!AE99/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":14974.685421303731},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF99,ROUND('Tier1 Before Block Adj'!AF99/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":16384.096451612921},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG99,ROUND('Tier1 Before Block Adj'!AG99/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":14090.322948387111},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH99,ROUND('Tier1 Before Block Adj'!AH99/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":23981.462658064494},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI99,ROUND('Tier1 Before Block Adj'!AI99/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":18908.460941935467},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ99,ROUND('Tier1 Before Block Adj'!AJ99/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":21670.698239999998},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK99,ROUND('Tier1 Before Block Adj'!AK99/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":16253.023679999998},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL99,ROUND('Tier1 Before Block Adj'!AL99/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":20095.708058358025},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM99,ROUND('Tier1 Before Block Adj'!AM99/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":15796.385901642005},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN99,ROUND('Tier1 Before Block Adj'!AN99/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1304.2549866666652},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO99,ROUND('Tier1 Before Block Adj'!AO99/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":953.10941333333233},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP99,ROUND('Tier1 Before Block Adj'!AP99/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ99,ROUND('Tier1 Before Block Adj'!AQ99/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR99,ROUND('Tier1 Before Block Adj'!AR99/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS99,ROUND('Tier1 Before Block Adj'!AS99/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":0},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT99,ROUND('Tier1 Before Block Adj'!AT99/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":4796.2925316128994},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU99,ROUND('Tier1 Before Block Adj'!AU99/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3781.6921883870937},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV99,ROUND('Tier1 Before Block Adj'!AV99/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":4922.5107561290342},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW99,ROUND('Tier1 Before Block Adj'!AW99/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":3881.210403870969},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX99,ROUND('Tier1 Before Block Adj'!AX99/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":9781.9124000000011},{"$f":"IF($B99=\"\",\"\",IF(AND(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY99,ROUND('Tier1 Before Block Adj'!AY99/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":7825.5299199999999},{"$f":"IF(Init!S100=0,1,0)","v":0},1]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D108,ROUND('Tier1 Before Block Adj'!D108/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":6906.4549999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E108,ROUND('Tier1 Before Block Adj'!E108/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":4016.9380000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F108,ROUND('Tier1 Before Block Adj'!F108/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":7528.857},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G108,ROUND('Tier1 Before Block Adj'!G108/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":4696.777},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H108,ROUND('Tier1 Before Block Adj'!H108/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":8826.5370000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I108,ROUND('Tier1 Before Block Adj'!I108/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":6156.5969999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J108,ROUND('Tier1 Before Block Adj'!J108/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":10273.601000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K108,ROUND('Tier1 Before Block Adj'!K108/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":6468.1980000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L108,ROUND('Tier1 Before Block Adj'!L108/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":8792.4189999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M108,ROUND('Tier1 Before Block Adj'!M108/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":5182.8639999999996},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N108,ROUND('Tier1 Before Block Adj'!N108/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":7962.0280000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O108,ROUND('Tier1 Before Block Adj'!O108/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5000.4229999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P108,ROUND('Tier1 Before Block Adj'!P108/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":7418.415},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q108,ROUND('Tier1 Before Block Adj'!Q108/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4137.9560000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R108,ROUND('Tier1 Before Block Adj'!R108/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6094.8620000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S108,ROUND('Tier1 Before Block Adj'!S108/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":3448.7049999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T108,ROUND('Tier1 Before Block Adj'!T108/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":5658.5420000000004},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U108,ROUND('Tier1 Before Block Adj'!U108/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":3262.7330000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V108,ROUND('Tier1 Before Block Adj'!V108/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":5996.3580000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W108,ROUND('Tier1 Before Block Adj'!W108/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":3360.1109999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X108,ROUND('Tier1 Before Block Adj'!X108/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":6396.2730000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y108,ROUND('Tier1 Before Block Adj'!Y108/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":3210.9920000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z108,ROUND('Tier1 Before Block Adj'!Z108/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":5344.2790000000005},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA108,ROUND('Tier1 Before Block Adj'!AA108/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":3394.4760000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB108,ROUND('Tier1 Before Block Adj'!AB108/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7187.63},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC108,ROUND('Tier1 Before Block Adj'!AC108/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":3765.761},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD108,ROUND('Tier1 Before Block Adj'!AD108/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":7549.5439999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE108,ROUND('Tier1 Before Block Adj'!AE108/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":4709.683},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF108,ROUND('Tier1 Before Block Adj'!AF108/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":8850.8050000000003},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG108,ROUND('Tier1 Before Block Adj'!AG108/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":6173.5230000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH108,ROUND('Tier1 Before Block Adj'!AH108/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":10301.835999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI108,ROUND('Tier1 Before Block Adj'!AI108/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":6485.9740000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ108,ROUND('Tier1 Before Block Adj'!AJ108/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":8463.0959999999995},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK108,ROUND('Tier1 Before Block Adj'!AK108/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":5067.3559999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL108,ROUND('Tier1 Before Block Adj'!AL108/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":7983.9080000000004},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM108,ROUND('Tier1 Before Block Adj'!AM108/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5014.165},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN108,ROUND('Tier1 Before Block Adj'!AN108/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":7438.7979999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO108,ROUND('Tier1 Before Block Adj'!AO108/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4149.326},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP108,ROUND('Tier1 Before Block Adj'!AP108/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6111.6009999999997},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ108,ROUND('Tier1 Before Block Adj'!AQ108/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":3458.1759999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR108,ROUND('Tier1 Before Block Adj'!AR108/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":5674.085},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS108,ROUND('Tier1 Before Block Adj'!AS108/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":3271.6950000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT108,ROUND('Tier1 Before Block Adj'!AT108/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":6012.826},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU108,ROUND('Tier1 Before Block Adj'!AU108/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":3369.3380000000002},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV108,ROUND('Tier1 Before Block Adj'!AV108/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":6183.2269999999999},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW108,ROUND('Tier1 Before Block Adj'!AW108/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":3450.4270000000001},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX108,ROUND('Tier1 Before Block Adj'!AX108/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":5575.7179999999998},{"$f":"IF($B108=\"\",\"\",IF(AND(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY108,ROUND('Tier1 Before Block Adj'!AY108/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":3187.0410000000002},{"$f":"IF(Init!S109=0,1,0)","v":1},0]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D117,ROUND('Tier1 Before Block Adj'!D117/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":1990.056},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E117,ROUND('Tier1 Before Block Adj'!E117/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1190.402},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F117,ROUND('Tier1 Before Block Adj'!F117/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2353.6559999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G117,ROUND('Tier1 Before Block Adj'!G117/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1619.9749999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H117,ROUND('Tier1 Before Block Adj'!H117/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":2744.2979999999998},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I117,ROUND('Tier1 Before Block Adj'!I117/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":1788.55},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J117,ROUND('Tier1 Before Block Adj'!J117/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":2733.873},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K117,ROUND('Tier1 Before Block Adj'!K117/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":1880.6790000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L117,ROUND('Tier1 Before Block Adj'!L117/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":2419.549},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M117,ROUND('Tier1 Before Block Adj'!M117/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1549.9939999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N117,ROUND('Tier1 Before Block Adj'!N117/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2269.652},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O117,ROUND('Tier1 Before Block Adj'!O117/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1420.9849999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P117,ROUND('Tier1 Before Block Adj'!P117/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":1970.991},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q117,ROUND('Tier1 Before Block Adj'!Q117/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1244.8389999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R117,ROUND('Tier1 Before Block Adj'!R117/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1617.3789999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S117,ROUND('Tier1 Before Block Adj'!S117/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1116.8040000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T117,ROUND('Tier1 Before Block Adj'!T117/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1518.2439999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U117,ROUND('Tier1 Before Block Adj'!U117/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":928.65},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V117,ROUND('Tier1 Before Block Adj'!V117/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1608.35},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W117,ROUND('Tier1 Before Block Adj'!W117/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1110.595},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X117,ROUND('Tier1 Before Block Adj'!X117/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1684.79},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y117,ROUND('Tier1 Before Block Adj'!Y117/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1050.769},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z117,ROUND('Tier1 Before Block Adj'!Z117/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1519.6659999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA117,ROUND('Tier1 Before Block Adj'!AA117/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":983.47799999999995},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB117,ROUND('Tier1 Before Block Adj'!AB117/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2000.3389999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC117,ROUND('Tier1 Before Block Adj'!AC117/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1196.5530000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD117,ROUND('Tier1 Before Block Adj'!AD117/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2364.1210000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE117,ROUND('Tier1 Before Block Adj'!AE117/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1627.1769999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF117,ROUND('Tier1 Before Block Adj'!AF117/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":2753.8989999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG117,ROUND('Tier1 Before Block Adj'!AG117/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":1794.808},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH117,ROUND('Tier1 Before Block Adj'!AH117/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":2743.317},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI117,ROUND('Tier1 Before Block Adj'!AI117/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":1887.1759999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ117,ROUND('Tier1 Before Block Adj'!AJ117/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2358.252},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK117,ROUND('Tier1 Before Block Adj'!AK117/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1510.7260000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL117,ROUND('Tier1 Before Block Adj'!AL117/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2279.759},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM117,ROUND('Tier1 Before Block Adj'!AM117/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1427.3130000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN117,ROUND('Tier1 Before Block Adj'!AN117/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":1981.0630000000001},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO117,ROUND('Tier1 Before Block Adj'!AO117/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1251.201},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP117,ROUND('Tier1 Before Block Adj'!AP117/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1626.614},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ117,ROUND('Tier1 Before Block Adj'!AQ117/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1123.181},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR117,ROUND('Tier1 Before Block Adj'!AR117/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1527.931},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS117,ROUND('Tier1 Before Block Adj'!AS117/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":934.57500000000005},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT117,ROUND('Tier1 Before Block Adj'!AT117/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1618.557},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU117,ROUND('Tier1 Before Block Adj'!AU117/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1117.643},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV117,ROUND('Tier1 Before Block Adj'!AV117/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1695.4179999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW117,ROUND('Tier1 Before Block Adj'!AW117/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1057.3969999999999},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX117,ROUND('Tier1 Before Block Adj'!AX117/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1529.145},{"$f":"IF($B117=\"\",\"\",IF(AND(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY117,ROUND('Tier1 Before Block Adj'!AY117/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":989.61199999999997},{"$f":"IF(Init!S118=0,1,0)","v":1},0]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D126,ROUND('Tier1 Before Block Adj'!D126/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2145.6309999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E126,ROUND('Tier1 Before Block Adj'!E126/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1374.405},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F126,ROUND('Tier1 Before Block Adj'!F126/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2594.9609999999998},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G126,ROUND('Tier1 Before Block Adj'!G126/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1758.39},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H126,ROUND('Tier1 Before Block Adj'!H126/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3251.6779999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I126,ROUND('Tier1 Before Block Adj'!I126/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2381.895},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J126,ROUND('Tier1 Before Block Adj'!J126/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3393.4929999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K126,ROUND('Tier1 Before Block Adj'!K126/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2314.009},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L126,ROUND('Tier1 Before Block Adj'!L126/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3095.154},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M126,ROUND('Tier1 Before Block Adj'!M126/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1976.9739999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N126,ROUND('Tier1 Before Block Adj'!N126/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2551.3000000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O126,ROUND('Tier1 Before Block Adj'!O126/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1740.8610000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P126,ROUND('Tier1 Before Block Adj'!P126/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2414.143},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q126,ROUND('Tier1 Before Block Adj'!Q126/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1510.1420000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R126,ROUND('Tier1 Before Block Adj'!R126/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":1819.46},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S126,ROUND('Tier1 Before Block Adj'!S126/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1174.4849999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T126,ROUND('Tier1 Before Block Adj'!T126/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":1647.047},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U126,ROUND('Tier1 Before Block Adj'!U126/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1069.002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V126,ROUND('Tier1 Before Block Adj'!V126/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":1619.56},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W126,ROUND('Tier1 Before Block Adj'!W126/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1004.973},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X126,ROUND('Tier1 Before Block Adj'!X126/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":1726.421},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y126,ROUND('Tier1 Before Block Adj'!Y126/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":945.51499999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z126,ROUND('Tier1 Before Block Adj'!Z126/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":1550.854},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA126,ROUND('Tier1 Before Block Adj'!AA126/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1072.095},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB126,ROUND('Tier1 Before Block Adj'!AB126/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2237.4079999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC126,ROUND('Tier1 Before Block Adj'!AC126/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1297.0550000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD126,ROUND('Tier1 Before Block Adj'!AD126/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2605.596},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE126,ROUND('Tier1 Before Block Adj'!AE126/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1765.596},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF126,ROUND('Tier1 Before Block Adj'!AF126/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3265.0030000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG126,ROUND('Tier1 Before Block Adj'!AG126/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2391.6559999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH126,ROUND('Tier1 Before Block Adj'!AH126/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3407.4},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI126,ROUND('Tier1 Before Block Adj'!AI126/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2323.4920000000002},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ126,ROUND('Tier1 Before Block Adj'!AJ126/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2985.0619999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK126,ROUND('Tier1 Before Block Adj'!AK126/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1932.2260000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL126,ROUND('Tier1 Before Block Adj'!AL126/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2561.7559999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM126,ROUND('Tier1 Before Block Adj'!AM126/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1747.9949999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN126,ROUND('Tier1 Before Block Adj'!AN126/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2424.0360000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO126,ROUND('Tier1 Before Block Adj'!AO126/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1516.33},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP126,ROUND('Tier1 Before Block Adj'!AP126/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":1826.9169999999999},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ126,ROUND('Tier1 Before Block Adj'!AQ126/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1179.298},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR126,ROUND('Tier1 Before Block Adj'!AR126/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":1653.798},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS126,ROUND('Tier1 Before Block Adj'!AS126/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1073.383},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT126,ROUND('Tier1 Before Block Adj'!AT126/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":1626.1980000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU126,ROUND('Tier1 Before Block Adj'!AU126/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1009.092},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV126,ROUND('Tier1 Before Block Adj'!AV126/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":1670.5070000000001},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW126,ROUND('Tier1 Before Block Adj'!AW126/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1012.38},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX126,ROUND('Tier1 Before Block Adj'!AX126/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":1621.106},{"$f":"IF($B126=\"\",\"\",IF(AND(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY126,ROUND('Tier1 Before Block Adj'!AY126/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1012.5940000000001},{"$f":"IF(Init!S127=0,1,0)","v":1},0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D135,ROUND('Tier1 Before Block Adj'!D135/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":7092.4359999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E135,ROUND('Tier1 Before Block Adj'!E135/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":5060.393},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F135,ROUND('Tier1 Before Block Adj'!F135/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":6528.0919999999996},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G135,ROUND('Tier1 Before Block Adj'!G135/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":5180.8370000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H135,ROUND('Tier1 Before Block Adj'!H135/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":6800.7030000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I135,ROUND('Tier1 Before Block Adj'!I135/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":5340.5190000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J135,ROUND('Tier1 Before Block Adj'!J135/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":6832.3429999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K135,ROUND('Tier1 Before Block Adj'!K135/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":5381.1030000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L135,ROUND('Tier1 Before Block Adj'!L135/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":6517.7290000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M135,ROUND('Tier1 Before Block Adj'!M135/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":4782.2190000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N135,ROUND('Tier1 Before Block Adj'!N135/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":6914.1930000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O135,ROUND('Tier1 Before Block Adj'!O135/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":5007.4849999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P135,ROUND('Tier1 Before Block Adj'!P135/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":6727.7849999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q135,ROUND('Tier1 Before Block Adj'!Q135/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":4857.6400000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R135,ROUND('Tier1 Before Block Adj'!R135/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":6739.8270000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S135,ROUND('Tier1 Before Block Adj'!S135/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":5383.4939999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T135,ROUND('Tier1 Before Block Adj'!T135/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":7168.4459999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U135,ROUND('Tier1 Before Block Adj'!U135/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":5152.1779999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V135,ROUND('Tier1 Before Block Adj'!V135/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":7524.6130000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W135,ROUND('Tier1 Before Block Adj'!W135/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":5889.0150000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X135,ROUND('Tier1 Before Block Adj'!X135/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":7943.6459999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y135,ROUND('Tier1 Before Block Adj'!Y135/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":5744.9290000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z135,ROUND('Tier1 Before Block Adj'!Z135/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":7001.73},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA135,ROUND('Tier1 Before Block Adj'!AA135/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":5582.83},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB135,ROUND('Tier1 Before Block Adj'!AB135/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":7179.9639999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC135,ROUND('Tier1 Before Block Adj'!AC135/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":5122.8360000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD135,ROUND('Tier1 Before Block Adj'!AD135/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":6608.674},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE135,ROUND('Tier1 Before Block Adj'!AE135/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":5244.7280000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF135,ROUND('Tier1 Before Block Adj'!AF135/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":6884.3220000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG135,ROUND('Tier1 Before Block Adj'!AG135/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":5406.1059999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH135,ROUND('Tier1 Before Block Adj'!AH135/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":6916.6559999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI135,ROUND('Tier1 Before Block Adj'!AI135/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":5447.5290000000005},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ135,ROUND('Tier1 Before Block Adj'!AJ135/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":6370.6090000000004},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK135,ROUND('Tier1 Before Block Adj'!AK135/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":4674.3019999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL135,ROUND('Tier1 Before Block Adj'!AL135/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":6999.6729999999998},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM135,ROUND('Tier1 Before Block Adj'!AM135/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":5069.3580000000002},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN135,ROUND('Tier1 Before Block Adj'!AN135/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":6810.7870000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO135,ROUND('Tier1 Before Block Adj'!AO135/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":4917.5519999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP135,ROUND('Tier1 Before Block Adj'!AP135/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":6822.9639999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ135,ROUND('Tier1 Before Block Adj'!AQ135/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":5449.9560000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR135,ROUND('Tier1 Before Block Adj'!AR135/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":7168.4459999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS135,ROUND('Tier1 Before Block Adj'!AS135/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":5152.1779999999999},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT135,ROUND('Tier1 Before Block Adj'!AT135/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":7524.6130000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU135,ROUND('Tier1 Before Block Adj'!AU135/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":5889.0150000000003},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV135,ROUND('Tier1 Before Block Adj'!AV135/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":7943.6459999999997},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW135,ROUND('Tier1 Before Block Adj'!AW135/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":5744.9290000000001},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX135,ROUND('Tier1 Before Block Adj'!AX135/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":7001.73},{"$f":"IF($B135=\"\",\"\",IF(AND(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY135,ROUND('Tier1 Before Block Adj'!AY135/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":5582.83},{"$f":"IF(Init!S136=0,1,0)","v":1},0]
[null,11680,"Weiser, City of",{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D136,ROUND('Tier1 Before Block Adj'!D136/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":2674.8850000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E136,ROUND('Tier1 Before Block Adj'!E136/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":1585.7090000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F136,ROUND('Tier1 Before Block Adj'!F136/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":2912.4209999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G136,ROUND('Tier1 Before Block Adj'!G136/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":1857.471},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H136,ROUND('Tier1 Before Block Adj'!H136/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":3348.77},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I136,ROUND('Tier1 Before Block Adj'!I136/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":2335.6559999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J136,ROUND('Tier1 Before Block Adj'!J136/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":3586.665},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K136,ROUND('Tier1 Before Block Adj'!K136/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":2297.1909999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L136,ROUND('Tier1 Before Block Adj'!L136/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":3089.83},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M136,ROUND('Tier1 Before Block Adj'!M136/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":1836},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N136,ROUND('Tier1 Before Block Adj'!N136/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":2818.5729999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O136,ROUND('Tier1 Before Block Adj'!O136/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":1744.11},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P136,ROUND('Tier1 Before Block Adj'!P136/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":2604.9639999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q136,ROUND('Tier1 Before Block Adj'!Q136/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":1430.2080000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R136,ROUND('Tier1 Before Block Adj'!R136/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":2549.8649999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S136,ROUND('Tier1 Before Block Adj'!S136/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":1452.7909999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T136,ROUND('Tier1 Before Block Adj'!T136/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":2780.2910000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U136,ROUND('Tier1 Before Block Adj'!U136/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":1580.6369999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V136,ROUND('Tier1 Before Block Adj'!V136/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":3630.415},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W136,ROUND('Tier1 Before Block Adj'!W136/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":1986.548},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X136,ROUND('Tier1 Before Block Adj'!X136/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":3549.482},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y136,ROUND('Tier1 Before Block Adj'!Y136/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":1759.962},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z136,ROUND('Tier1 Before Block Adj'!Z136/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":2454.9850000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA136,ROUND('Tier1 Before Block Adj'!AA136/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":1533.8779999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB136,ROUND('Tier1 Before Block Adj'!AB136/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":2773.2179999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC136,ROUND('Tier1 Before Block Adj'!AC136/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":1495.598},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD136,ROUND('Tier1 Before Block Adj'!AD136/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":2918.0680000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE136,ROUND('Tier1 Before Block Adj'!AE136/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":1861.0719999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF136,ROUND('Tier1 Before Block Adj'!AF136/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":3355.2860000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG136,ROUND('Tier1 Before Block Adj'!AG136/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":2340.203},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH136,ROUND('Tier1 Before Block Adj'!AH136/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":3593.6849999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI136,ROUND('Tier1 Before Block Adj'!AI136/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":2301.6880000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ136,ROUND('Tier1 Before Block Adj'!AJ136/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":2972.15},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK136,ROUND('Tier1 Before Block Adj'!AK136/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":1791.557},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL136,ROUND('Tier1 Before Block Adj'!AL136/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":2824.049},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM136,ROUND('Tier1 Before Block Adj'!AM136/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":1747.4970000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN136,ROUND('Tier1 Before Block Adj'!AN136/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":2609.9810000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO136,ROUND('Tier1 Before Block Adj'!AO136/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":1432.9639999999999},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP136,ROUND('Tier1 Before Block Adj'!AP136/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":2554.7669999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ136,ROUND('Tier1 Before Block Adj'!AQ136/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":1455.587},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR136,ROUND('Tier1 Before Block Adj'!AR136/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":2785.6590000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS136,ROUND('Tier1 Before Block Adj'!AS136/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":1583.69},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT136,ROUND('Tier1 Before Block Adj'!AT136/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":3637.4740000000002},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU136,ROUND('Tier1 Before Block Adj'!AU136/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":1990.405},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV136,ROUND('Tier1 Before Block Adj'!AV136/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":3439.4780000000001},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW136,ROUND('Tier1 Before Block Adj'!AW136/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":1880.318},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX136,ROUND('Tier1 Before Block Adj'!AX136/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":2549.7669999999998},{"$f":"IF($B136=\"\",\"\",IF(AND(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY136,ROUND('Tier1 Before Block Adj'!AY136/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":1446.808},{"$f":"IF(Init!S137=0,1,0)","v":1},0]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D137,ROUND('Tier1 Before Block Adj'!D137/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":19273.812999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E137,ROUND('Tier1 Before Block Adj'!E137/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":12422.335999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F137,ROUND('Tier1 Before Block Adj'!F137/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":22204.276999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G137,ROUND('Tier1 Before Block Adj'!G137/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":14762.66},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H137,ROUND('Tier1 Before Block Adj'!H137/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":26322.223000000002},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I137,ROUND('Tier1 Before Block Adj'!I137/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":18548.391},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J137,ROUND('Tier1 Before Block Adj'!J137/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":28134.675999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K137,ROUND('Tier1 Before Block Adj'!K137/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":18664.605},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L137,ROUND('Tier1 Before Block Adj'!L137/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":25186.278999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M137,ROUND('Tier1 Before Block Adj'!M137/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":15825.225},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N137,ROUND('Tier1 Before Block Adj'!N137/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":23589.553},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O137,ROUND('Tier1 Before Block Adj'!O137/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":15863.040999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P137,ROUND('Tier1 Before Block Adj'!P137/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":20366.217000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q137,ROUND('Tier1 Before Block Adj'!Q137/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":12738.393},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R137,ROUND('Tier1 Before Block Adj'!R137/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":16712.599999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S137,ROUND('Tier1 Before Block Adj'!S137/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":10924.835999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T137,ROUND('Tier1 Before Block Adj'!T137/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":15393.126},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U137,ROUND('Tier1 Before Block Adj'!U137/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":9828.8080000000009},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V137,ROUND('Tier1 Before Block Adj'!V137/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":15488.949000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W137,ROUND('Tier1 Before Block Adj'!W137/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":9411.1370000000006},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X137,ROUND('Tier1 Before Block Adj'!X137/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":16026.39},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y137,ROUND('Tier1 Before Block Adj'!Y137/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":8894.4330000000009},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z137,ROUND('Tier1 Before Block Adj'!Z137/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":15040.258},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA137,ROUND('Tier1 Before Block Adj'!AA137/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":10468.986000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB137,ROUND('Tier1 Before Block Adj'!AB137/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":20072.736000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC137,ROUND('Tier1 Before Block Adj'!AC137/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":11855.404},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD137,ROUND('Tier1 Before Block Adj'!AD137/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":22325.537},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE137,ROUND('Tier1 Before Block Adj'!AE137/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":14843.282999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF137,ROUND('Tier1 Before Block Adj'!AF137/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":26345.044999999998},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG137,ROUND('Tier1 Before Block Adj'!AG137/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":18564.471000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH137,ROUND('Tier1 Before Block Adj'!AH137/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":28179.525000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI137,ROUND('Tier1 Before Block Adj'!AI137/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":18694.357},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ137,ROUND('Tier1 Before Block Adj'!AJ137/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":24919.592000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK137,ROUND('Tier1 Before Block Adj'!AK137/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":15866.623},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL137,ROUND('Tier1 Before Block Adj'!AL137/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":23701.32},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM137,ROUND('Tier1 Before Block Adj'!AM137/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":15938.203},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN137,ROUND('Tier1 Before Block Adj'!AN137/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":20484.407999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO137,ROUND('Tier1 Before Block Adj'!AO137/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":12812.317999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP137,ROUND('Tier1 Before Block Adj'!AP137/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":16854.557000000001},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ137,ROUND('Tier1 Before Block Adj'!AQ137/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":11017.633},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR137,ROUND('Tier1 Before Block Adj'!AR137/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":15534.710999999999},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS137,ROUND('Tier1 Before Block Adj'!AS137/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":9919.2109999999993},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT137,ROUND('Tier1 Before Block Adj'!AT137/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":15630.303},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU137,ROUND('Tier1 Before Block Adj'!AU137/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":9497.0229999999992},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV137,ROUND('Tier1 Before Block Adj'!AV137/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":15653.162},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW137,ROUND('Tier1 Before Block Adj'!AW137/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":9492.9590000000007},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX137,ROUND('Tier1 Before Block Adj'!AX137/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":15721.9},{"$f":"IF($B137=\"\",\"\",IF(AND(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY137,ROUND('Tier1 Before Block Adj'!AY137/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":10014.103999999999},{"$f":"IF(Init!S138=0,1,0)","v":1},0]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!D138,ROUND('Tier1 Before Block Adj'!D138/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)))","v":229522.00200000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!E138,ROUND('Tier1 Before Block Adj'!E138/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)))","v":140438.32499999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!F138,ROUND('Tier1 Before Block Adj'!F138/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)))","v":267901.788},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!G138,ROUND('Tier1 Before Block Adj'!G138/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)))","v":179026.40300000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!H138,ROUND('Tier1 Before Block Adj'!H138/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)))","v":336998.288},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!I138,ROUND('Tier1 Before Block Adj'!I138/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)))","v":237861.351},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!J138,ROUND('Tier1 Before Block Adj'!J138/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)))","v":345944.908},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!K138,ROUND('Tier1 Before Block Adj'!K138/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)))","v":233428.74599999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!L138,ROUND('Tier1 Before Block Adj'!L138/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)))","v":301292.038},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!M138,ROUND('Tier1 Before Block Adj'!M138/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)))","v":191771.17800000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!N138,ROUND('Tier1 Before Block Adj'!N138/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)))","v":276968.97000000003},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!O138,ROUND('Tier1 Before Block Adj'!O138/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)))","v":181726.06100000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!P138,ROUND('Tier1 Before Block Adj'!P138/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)))","v":243445.658},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Q138,ROUND('Tier1 Before Block Adj'!Q138/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)))","v":148432.50399999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!R138,ROUND('Tier1 Before Block Adj'!R138/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)))","v":224148.23599999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!S138,ROUND('Tier1 Before Block Adj'!S138/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)))","v":144821.356},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!T138,ROUND('Tier1 Before Block Adj'!T138/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)))","v":237928.00600000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!U138,ROUND('Tier1 Before Block Adj'!U138/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)))","v":145295.85800000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!V138,ROUND('Tier1 Before Block Adj'!V138/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)))","v":261430.43900000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!W138,ROUND('Tier1 Before Block Adj'!W138/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)))","v":162238.24599999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!X138,ROUND('Tier1 Before Block Adj'!X138/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)))","v":260612.21600000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Y138,ROUND('Tier1 Before Block Adj'!Y138/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)))","v":145620.095},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!Z138,ROUND('Tier1 Before Block Adj'!Z138/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)))","v":214264.35500000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AA138,ROUND('Tier1 Before Block Adj'!AA138/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)))","v":143411.86900000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AB138,ROUND('Tier1 Before Block Adj'!AB138/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)))","v":234628.389},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AC138,ROUND('Tier1 Before Block Adj'!AC138/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)))","v":134961.47},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AD138,ROUND('Tier1 Before Block Adj'!AD138/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)))","v":268187.375},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AE138,ROUND('Tier1 Before Block Adj'!AE138/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)))","v":178938.916},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AF138,ROUND('Tier1 Before Block Adj'!AF138/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)))","v":337671},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AG138,ROUND('Tier1 Before Block Adj'!AG138/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)))","v":237998.70300000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AH138,ROUND('Tier1 Before Block Adj'!AH138/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)))","v":346672.24100000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AI138,ROUND('Tier1 Before Block Adj'!AI138/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)))","v":233676.774},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AJ138,ROUND('Tier1 Before Block Adj'!AJ138/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)))","v":292302.946},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AK138,ROUND('Tier1 Before Block Adj'!AK138/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)))","v":187510.07699999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AL138,ROUND('Tier1 Before Block Adj'!AL138/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)))","v":277284.679},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AM138,ROUND('Tier1 Before Block Adj'!AM138/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)))","v":181643.40099999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AN138,ROUND('Tier1 Before Block Adj'!AN138/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)))","v":243548.08499999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AO138,ROUND('Tier1 Before Block Adj'!AO138/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)))","v":148232.66199999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AP138,ROUND('Tier1 Before Block Adj'!AP138/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)))","v":224046.14800000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AQ138,ROUND('Tier1 Before Block Adj'!AQ138/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)))","v":144425.24299999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AR138,ROUND('Tier1 Before Block Adj'!AR138/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)))","v":237973.93800000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AS138,ROUND('Tier1 Before Block Adj'!AS138/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)))","v":144865.18400000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AT138,ROUND('Tier1 Before Block Adj'!AT138/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)))","v":261446.61600000004},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AU138,ROUND('Tier1 Before Block Adj'!AU138/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)))","v":161812.53899999999},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AV138,ROUND('Tier1 Before Block Adj'!AV138/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)))","v":255920.02300000002},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AW138,ROUND('Tier1 Before Block Adj'!AW138/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)))","v":149922.71099999998},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AX138,ROUND('Tier1 Before Block Adj'!AX138/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)))","v":218783.84400000001},{"$f":"IF($B138=\"\",\"\",IF(AND(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=0,VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$AF$4,Init!$Q$4:$GE$4,0),FALSE)=0),'Tier1 Before Block Adj'!AY138,ROUND('Tier1 Before Block Adj'!AY138/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE),20)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)))","v":138471.747},{"$f":"IF(Init!S139=0,1,0)","v":1},0]

{"sheet":"SliceResource","index":34,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Slice Resource Firm Energy (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+TOCA!$AI4*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI4*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+TOCA!$AI5*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI5*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+TOCA!$AI6*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI6*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+TOCA!$AI7*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI7*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+TOCA!$AI8*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI8*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+TOCA!$AI9*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI9*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+TOCA!$AI10*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI10*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+TOCA!$AI11*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI11*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+TOCA!$AI12*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI12*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+TOCA!$AI13*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI13*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+TOCA!$AI14*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI14*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+TOCA!$AI15*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI15*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+TOCA!$AI17*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI17*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+TOCA!$AI26*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI26*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+TOCA!$AI35*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI35*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+TOCA!$AI44*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI44*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+TOCA!$AI53*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI53*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+TOCA!$AI62*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI62*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+TOCA!$AI71*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI71*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+TOCA!$AI72*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":13779.218020998602},{"$f":"+TOCA!$AI72*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9385.6251761667008},{"$f":"+TOCA!$AI72*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17940.905212813403},{"$f":"+TOCA!$AI72*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11583.2265629061},{"$f":"+TOCA!$AI72*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19349.560163072601},{"$f":"+TOCA!$AI72*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12512.708076765999},{"$f":"+TOCA!$AI72*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20537.492885482599},{"$f":"+TOCA!$AI72*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12553.347067610899},{"$f":"+TOCA!$AI72*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18181.143706001203},{"$f":"+TOCA!$AI72*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10360.6594347422},{"$f":"+TOCA!$AI72*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18894.522781294199},{"$f":"+TOCA!$AI72*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12213.0489150678},{"$f":"+TOCA!$AI72*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14735.834589164901},{"$f":"+TOCA!$AI72*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9568.3248165507193},{"$f":"+TOCA!$AI72*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20227.0242632386},{"$f":"+TOCA!$AI72*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12817.007635562},{"$f":"+TOCA!$AI72*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19121.726927220003},{"$f":"+TOCA!$AI72*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11613.4404577768},{"$f":"+TOCA!$AI72*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16555.7492695033},{"$f":"+TOCA!$AI72*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9994.4657921111011},{"$f":"+TOCA!$AI72*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16952.029219656299},{"$f":"+TOCA!$AI72*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9276.4615640156699},{"$f":"+TOCA!$AI72*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14090.490172427899},{"$f":"+TOCA!$AI72*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9920.3944211267008},{"$f":"+TOCA!$AI72*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14236.9182069446},{"$f":"+TOCA!$AI72*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":8904.6724428664002},{"$f":"+TOCA!$AI72*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17890.760596780201},{"$f":"+TOCA!$AI72*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11641.080466676101},{"$f":"+TOCA!$AI72*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19291.995405339203},{"$f":"+TOCA!$AI72*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12578.815929269202},{"$f":"+TOCA!$AI72*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":20466.2065167004},{"$f":"+TOCA!$AI72*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12671.475566298899},{"$f":"+TOCA!$AI72*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17420.039805774599},{"$f":"+TOCA!$AI72*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10073.166819981601},{"$f":"+TOCA!$AI72*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":18972.479386816402},{"$f":"+TOCA!$AI72*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":12114.8398046158},{"$f":"+TOCA!$AI72*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":15145.8576582306},{"$f":"+TOCA!$AI72*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9642.3681823096285},{"$f":"+TOCA!$AI72*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16782.711823778998},{"$f":"+TOCA!$AI72*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11078.9388619657},{"$f":"+TOCA!$AI72*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":19953.632070141201},{"$f":"+TOCA!$AI72*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":11538.384395426101},{"$f":"+TOCA!$AI72*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":17108.604778513502},{"$f":"+TOCA!$AI72*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":10363.3407118544},{"$f":"+TOCA!$AI72*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":16177.327360762001},{"$f":"+TOCA!$AI72*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9819.2515480339007},{"$f":"+TOCA!$AI72*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":14611.595310650902},{"$f":"+TOCA!$AI72*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":9434.697538198101}]
[null,10242,"Lost River Elec Coop",{"$f":"+TOCA!$AI81*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI81*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+TOCA!$AI90*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI90*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+TOCA!$AI99*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI99*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+TOCA!$AI108*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI108*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+TOCA!$AI117*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI117*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+TOCA!$AI126*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI126*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+TOCA!$AI135*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI135*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+TOCA!$AI136*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI136*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+TOCA!$AI137*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI137*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+TOCA!$AI138*VLOOKUP(D$2,AART1SC!$I$4:$K$27,MATCH(D$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(E$2,AART1SC!$I$4:$K$27,MATCH(E$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(F$2,AART1SC!$I$4:$K$27,MATCH(F$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(G$2,AART1SC!$I$4:$K$27,MATCH(G$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(H$2,AART1SC!$I$4:$K$27,MATCH(H$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(I$2,AART1SC!$I$4:$K$27,MATCH(I$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(J$2,AART1SC!$I$4:$K$27,MATCH(J$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(K$2,AART1SC!$I$4:$K$27,MATCH(K$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(L$2,AART1SC!$I$4:$K$27,MATCH(L$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(M$2,AART1SC!$I$4:$K$27,MATCH(M$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(N$2,AART1SC!$I$4:$K$27,MATCH(N$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(O$2,AART1SC!$I$4:$K$27,MATCH(O$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(P$2,AART1SC!$I$4:$K$27,MATCH(P$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Q$2,AART1SC!$I$4:$K$27,MATCH(Q$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(R$2,AART1SC!$I$4:$K$27,MATCH(R$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(S$2,AART1SC!$I$4:$K$27,MATCH(S$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(T$2,AART1SC!$I$4:$K$27,MATCH(T$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(U$2,AART1SC!$I$4:$K$27,MATCH(U$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(V$2,AART1SC!$I$4:$K$27,MATCH(V$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(W$2,AART1SC!$I$4:$K$27,MATCH(W$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(X$2,AART1SC!$I$4:$K$27,MATCH(X$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Y$2,AART1SC!$I$4:$K$27,MATCH(Y$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(Z$2,AART1SC!$I$4:$K$27,MATCH(Z$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AA$2,AART1SC!$I$4:$K$27,MATCH(AA$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AB$2,AART1SC!$I$4:$K$27,MATCH(AB$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AC$2,AART1SC!$I$4:$K$27,MATCH(AC$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AD$2,AART1SC!$I$4:$K$27,MATCH(AD$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AE$2,AART1SC!$I$4:$K$27,MATCH(AE$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AF$2,AART1SC!$I$4:$K$27,MATCH(AF$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AG$2,AART1SC!$I$4:$K$27,MATCH(AG$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AH$2,AART1SC!$I$4:$K$27,MATCH(AH$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AI$2,AART1SC!$I$4:$K$27,MATCH(AI$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AJ$2,AART1SC!$I$4:$K$27,MATCH(AJ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AK$2,AART1SC!$I$4:$K$27,MATCH(AK$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AL$2,AART1SC!$I$4:$K$27,MATCH(AL$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AM$2,AART1SC!$I$4:$K$27,MATCH(AM$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AN$2,AART1SC!$I$4:$K$27,MATCH(AN$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AO$2,AART1SC!$I$4:$K$27,MATCH(AO$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AP$2,AART1SC!$I$4:$K$27,MATCH(AP$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AQ$2,AART1SC!$I$4:$K$27,MATCH(AQ$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AR$2,AART1SC!$I$4:$K$27,MATCH(AR$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AS$2,AART1SC!$I$4:$K$27,MATCH(AS$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AT$2,AART1SC!$I$4:$K$27,MATCH(AT$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AU$2,AART1SC!$I$4:$K$27,MATCH(AU$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AV$2,AART1SC!$I$4:$K$27,MATCH(AV$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AW$2,AART1SC!$I$4:$K$27,MATCH(AW$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AX$2,AART1SC!$I$4:$K$27,MATCH(AX$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0},{"$f":"+TOCA!$AI138*VLOOKUP(AY$2,AART1SC!$I$4:$K$27,MATCH(AY$3,AART1SC!$I$3:$K$3,0),FALSE)","v":0}]

{"sheet":"LoadShp","index":35,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"(Tier1!D4-SystemShape!D4)*TOCA!$D4","v":87.872342806399985},{"$f":"(Tier1!E4-SystemShape!E4)*TOCA!$D4","v":80.165485301199993},{"$f":"(Tier1!F4-SystemShape!F4)*TOCA!$D4","v":68.803783347199953},{"$f":"(Tier1!G4-SystemShape!G4)*TOCA!$D4","v":72.555818234399993},{"$f":"(Tier1!H4-SystemShape!H4)*TOCA!$D4","v":120.82330665359996},{"$f":"(Tier1!I4-SystemShape!I4)*TOCA!$D4","v":133.4328891904},{"$f":"(Tier1!J4-SystemShape!J4)*TOCA!$D4","v":138.05832291600001},{"$f":"(Tier1!K4-SystemShape!K4)*TOCA!$D4","v":130.8994889496},{"$f":"(Tier1!L4-SystemShape!L4)*TOCA!$D4","v":94.736319789599975},{"$f":"(Tier1!M4-SystemShape!M4)*TOCA!$D4","v":97.1826079816},{"$f":"(Tier1!N4-SystemShape!N4)*TOCA!$D4","v":67.327276831199981},{"$f":"(Tier1!O4-SystemShape!O4)*TOCA!$D4","v":84.508670027199997},{"$f":"(Tier1!P4-SystemShape!P4)*TOCA!$D4","v":92.586156466000034},{"$f":"(Tier1!Q4-SystemShape!Q4)*TOCA!$D4","v":76.794435368199998},{"$f":"(Tier1!R4-SystemShape!R4)*TOCA!$D4","v":-39.2419874048},{"$f":"(Tier1!S4-SystemShape!S4)*TOCA!$D4","v":-8.6215666996000095},{"$f":"(Tier1!T4-SystemShape!T4)*TOCA!$D4","v":-66.369615057600015},{"$f":"(Tier1!U4-SystemShape!U4)*TOCA!$D4","v":-10.596744229200027},{"$f":"(Tier1!V4-SystemShape!V4)*TOCA!$D4","v":-34.725664886399983},{"$f":"(Tier1!W4-SystemShape!W4)*TOCA!$D4","v":-7.9384758939999926},{"$f":"(Tier1!X4-SystemShape!X4)*TOCA!$D4","v":-19.92431730840002},{"$f":"(Tier1!Y4-SystemShape!Y4)*TOCA!$D4","v":-7.990674996359985},{"$f":"(Tier1!Z4-SystemShape!Z4)*TOCA!$D4","v":-6.4732100624000282},{"$f":"(Tier1!AA4-SystemShape!AA4)*TOCA!$D4","v":17.523557529599969},{"$f":"(Tier1!AB4-SystemShape!AB4)*TOCA!$D4","v":104.72634280639997},{"$f":"(Tier1!AC4-SystemShape!AC4)*TOCA!$D4","v":70.422485301199998},{"$f":"(Tier1!AD4-SystemShape!AD4)*TOCA!$D4","v":72.385783347199947},{"$f":"(Tier1!AE4-SystemShape!AE4)*TOCA!$D4","v":75.188818234400003},{"$f":"(Tier1!AF4-SystemShape!AF4)*TOCA!$D4","v":123.7973066536},{"$f":"(Tier1!AG4-SystemShape!AG4)*TOCA!$D4","v":135.77888919040001},{"$f":"(Tier1!AH4-SystemShape!AH4)*TOCA!$D4","v":140.62932291600004},{"$f":"(Tier1!AI4-SystemShape!AI4)*TOCA!$D4","v":132.7574889496},{"$f":"(Tier1!AJ4-SystemShape!AJ4)*TOCA!$D4","v":118.16219377359999},{"$f":"(Tier1!AK4-SystemShape!AK4)*TOCA!$D4","v":115.85054497359999},{"$f":"(Tier1!AL4-SystemShape!AL4)*TOCA!$D4","v":68.829276831199991},{"$f":"(Tier1!AM4-SystemShape!AM4)*TOCA!$D4","v":85.658670027200031},{"$f":"(Tier1!AN4-SystemShape!AN4)*TOCA!$D4","v":93.624156465999988},{"$f":"(Tier1!AO4-SystemShape!AO4)*TOCA!$D4","v":77.521435368200002},{"$f":"(Tier1!AP4-SystemShape!AP4)*TOCA!$D4","v":-38.728987404799994},{"$f":"(Tier1!AQ4-SystemShape!AQ4)*TOCA!$D4","v":-8.251566699600005},{"$f":"(Tier1!AR4-SystemShape!AR4)*TOCA!$D4","v":-66.369615057600015},{"$f":"(Tier1!AS4-SystemShape!AS4)*TOCA!$D4","v":-10.596744229200027},{"$f":"(Tier1!AT4-SystemShape!AT4)*TOCA!$D4","v":-34.725664886399983},{"$f":"(Tier1!AU4-SystemShape!AU4)*TOCA!$D4","v":-7.9384758939999926},{"$f":"(Tier1!AV4-SystemShape!AV4)*TOCA!$D4","v":-28.583317308400012},{"$f":"(Tier1!AW4-SystemShape!AW4)*TOCA!$D4","v":0.6683250036400068},{"$f":"(Tier1!AX4-SystemShape!AX4)*TOCA!$D4","v":2.7237899375999746},{"$f":"(Tier1!AY4-SystemShape!AY4)*TOCA!$D4","v":8.3265575295999668}]
[null,10015,"Asotin County PUD #1",{"$f":"(Tier1!D5-SystemShape!D5)*TOCA!$D5","v":-53.466211319600035},{"$f":"(Tier1!E5-SystemShape!E5)*TOCA!$D5","v":-8.7467737380500097},{"$f":"(Tier1!F5-SystemShape!F5)*TOCA!$D5","v":-175.85592230080005},{"$f":"(Tier1!G5-SystemShape!G5)*TOCA!$D5","v":-106.6027569741},{"$f":"(Tier1!H5-SystemShape!H5)*TOCA!$D5","v":-194.49739343290003},{"$f":"(Tier1!I5-SystemShape!I5)*TOCA!$D5","v":-114.98208874560001},{"$f":"(Tier1!J5-SystemShape!J5)*TOCA!$D5","v":-200.31459808650001},{"$f":"(Tier1!K5-SystemShape!K5)*TOCA!$D5","v":-123.11799415190004},{"$f":"(Tier1!L5-SystemShape!L5)*TOCA!$D5","v":-185.17466578689999},{"$f":"(Tier1!M5-SystemShape!M5)*TOCA!$D5","v":-90.327048874900001},{"$f":"(Tier1!N5-SystemShape!N5)*TOCA!$D5","v":-174.7694400643},{"$f":"(Tier1!O5-SystemShape!O5)*TOCA!$D5","v":-117.63580619580001},{"$f":"(Tier1!P5-SystemShape!P5)*TOCA!$D5","v":-61.308270755249993},{"$f":"(Tier1!Q5-SystemShape!Q5)*TOCA!$D5","v":-40.362311747925006},{"$f":"(Tier1!R5-SystemShape!R5)*TOCA!$D5","v":-10.577346372800037},{"$f":"(Tier1!S5-SystemShape!S5)*TOCA!$D5","v":71.203691245649992},{"$f":"(Tier1!T5-SystemShape!T5)*TOCA!$D5","v":100.22135720139994},{"$f":"(Tier1!U5-SystemShape!U5)*TOCA!$D5","v":166.84679308004996},{"$f":"(Tier1!V5-SystemShape!V5)*TOCA!$D5","v":284.36372393959999},{"$f":"(Tier1!W5-SystemShape!W5)*TOCA!$D5","v":328.77499490974998},{"$f":"(Tier1!X5-SystemShape!X5)*TOCA!$D5","v":265.60466709134994},{"$f":"(Tier1!Y5-SystemShape!Y5)*TOCA!$D5","v":289.47824172416506},{"$f":"(Tier1!Z5-SystemShape!Z5)*TOCA!$D5","v":70.94850597859994},{"$f":"(Tier1!AA5-SystemShape!AA5)*TOCA!$D5","v":163.62076566559998},{"$f":"(Tier1!AB5-SystemShape!AB5)*TOCA!$D5","v":-53.466211319600035},{"$f":"(Tier1!AC5-SystemShape!AC5)*TOCA!$D5","v":-8.7467737380500097},{"$f":"(Tier1!AD5-SystemShape!AD5)*TOCA!$D5","v":-175.85592230080005},{"$f":"(Tier1!AE5-SystemShape!AE5)*TOCA!$D5","v":-106.6027569741},{"$f":"(Tier1!AF5-SystemShape!AF5)*TOCA!$D5","v":-194.49739343290003},{"$f":"(Tier1!AG5-SystemShape!AG5)*TOCA!$D5","v":-114.98208874560001},{"$f":"(Tier1!AH5-SystemShape!AH5)*TOCA!$D5","v":-200.31459808650001},{"$f":"(Tier1!AI5-SystemShape!AI5)*TOCA!$D5","v":-123.11799415190004},{"$f":"(Tier1!AJ5-SystemShape!AJ5)*TOCA!$D5","v":-178.8532433629},{"$f":"(Tier1!AK5-SystemShape!AK5)*TOCA!$D5","v":-87.915337662900015},{"$f":"(Tier1!AL5-SystemShape!AL5)*TOCA!$D5","v":-174.7694400643},{"$f":"(Tier1!AM5-SystemShape!AM5)*TOCA!$D5","v":-117.63580619580001},{"$f":"(Tier1!AN5-SystemShape!AN5)*TOCA!$D5","v":-61.308270755249993},{"$f":"(Tier1!AO5-SystemShape!AO5)*TOCA!$D5","v":-40.362311747925006},{"$f":"(Tier1!AP5-SystemShape!AP5)*TOCA!$D5","v":-10.577346372800037},{"$f":"(Tier1!AQ5-SystemShape!AQ5)*TOCA!$D5","v":71.203691245649992},{"$f":"(Tier1!AR5-SystemShape!AR5)*TOCA!$D5","v":100.22135720139994},{"$f":"(Tier1!AS5-SystemShape!AS5)*TOCA!$D5","v":166.84679308004996},{"$f":"(Tier1!AT5-SystemShape!AT5)*TOCA!$D5","v":284.36372393959999},{"$f":"(Tier1!AU5-SystemShape!AU5)*TOCA!$D5","v":328.77499490974998},{"$f":"(Tier1!AV5-SystemShape!AV5)*TOCA!$D5","v":265.60466709134994},{"$f":"(Tier1!AW5-SystemShape!AW5)*TOCA!$D5","v":289.47824172416506},{"$f":"(Tier1!AX5-SystemShape!AX5)*TOCA!$D5","v":70.94850597859994},{"$f":"(Tier1!AY5-SystemShape!AY5)*TOCA!$D5","v":163.62076566559998}]
[null,10024,"Benton County PUD #1",{"$f":"(Tier1!D6-SystemShape!D6)*TOCA!$D6","v":-2169.0895592488087},{"$f":"(Tier1!E6-SystemShape!E6)*TOCA!$D6","v":-5541.4514796278963},{"$f":"(Tier1!F6-SystemShape!F6)*TOCA!$D6","v":-27499.584634822415},{"$f":"(Tier1!G6-SystemShape!G6)*TOCA!$D6","v":-14058.739361699802},{"$f":"(Tier1!H6-SystemShape!H6)*TOCA!$D6","v":-11922.49223444621},{"$f":"(Tier1!I6-SystemShape!I6)*TOCA!$D6","v":-2121.699477676797},{"$f":"(Tier1!J6-SystemShape!J6)*TOCA!$D6","v":-20593.345386546993},{"$f":"(Tier1!K6-SystemShape!K6)*TOCA!$D6","v":-3596.7897453282058},{"$f":"(Tier1!L6-SystemShape!L6)*TOCA!$D6","v":-27137.919774858208},{"$f":"(Tier1!M6-SystemShape!M6)*TOCA!$D6","v":-8971.9271453222027},{"$f":"(Tier1!N6-SystemShape!N6)*TOCA!$D6","v":-27727.30710457539},{"$f":"(Tier1!O6-SystemShape!O6)*TOCA!$D6","v":-17823.436612632402},{"$f":"(Tier1!P6-SystemShape!P6)*TOCA!$D6","v":-7040.8761572094954},{"$f":"(Tier1!Q6-SystemShape!Q6)*TOCA!$D6","v":-7305.1710902481427},{"$f":"(Tier1!R6-SystemShape!R6)*TOCA!$D6","v":-7304.5936948384187},{"$f":"(Tier1!S6-SystemShape!S6)*TOCA!$D6","v":-1700.2558688592981},{"$f":"(Tier1!T6-SystemShape!T6)*TOCA!$D6","v":10434.095538589187},{"$f":"(Tier1!U6-SystemShape!U6)*TOCA!$D6","v":10403.684654703895},{"$f":"(Tier1!V6-SystemShape!V6)*TOCA!$D6","v":41986.198847608801},{"$f":"(Tier1!W6-SystemShape!W6)*TOCA!$D6","v":33858.727082660487},{"$f":"(Tier1!X6-SystemShape!X6)*TOCA!$D6","v":29345.561439545301},{"$f":"(Tier1!Y6-SystemShape!Y6)*TOCA!$D6","v":19855.466528202873},{"$f":"(Tier1!Z6-SystemShape!Z6)*TOCA!$D6","v":-1973.4261545492045},{"$f":"(Tier1!AA6-SystemShape!AA6)*TOCA!$D6","v":-4395.9678585631991},{"$f":"(Tier1!AB6-SystemShape!AB6)*TOCA!$D6","v":-2636.5025592488091},{"$f":"(Tier1!AC6-SystemShape!AC6)*TOCA!$D6","v":-5608.289479627907},{"$f":"(Tier1!AD6-SystemShape!AD6)*TOCA!$D6","v":-27828.186634822407},{"$f":"(Tier1!AE6-SystemShape!AE6)*TOCA!$D6","v":-14336.890361699807},{"$f":"(Tier1!AF6-SystemShape!AF6)*TOCA!$D6","v":-12531.125234446212},{"$f":"(Tier1!AG6-SystemShape!AG6)*TOCA!$D6","v":-2628.2624776767989},{"$f":"(Tier1!AH6-SystemShape!AH6)*TOCA!$D6","v":-21139.294386547001},{"$f":"(Tier1!AI6-SystemShape!AI6)*TOCA!$D6","v":-4024.7857453282049},{"$f":"(Tier1!AJ6-SystemShape!AJ6)*TOCA!$D6","v":-24274.507684986194},{"$f":"(Tier1!AK6-SystemShape!AK6)*TOCA!$D6","v":-7667.9736003862054},{"$f":"(Tier1!AL6-SystemShape!AL6)*TOCA!$D6","v":-28060.741104575398},{"$f":"(Tier1!AM6-SystemShape!AM6)*TOCA!$D6","v":-18109.040612632401},{"$f":"(Tier1!AN6-SystemShape!AN6)*TOCA!$D6","v":-7339.8491572095081},{"$f":"(Tier1!AO6-SystemShape!AO6)*TOCA!$D6","v":-7548.5830902481393},{"$f":"(Tier1!AP6-SystemShape!AP6)*TOCA!$D6","v":-7615.5986948384234},{"$f":"(Tier1!AQ6-SystemShape!AQ6)*TOCA!$D6","v":-1965.7278688592996},{"$f":"(Tier1!AR6-SystemShape!AR6)*TOCA!$D6","v":10139.64953858919},{"$f":"(Tier1!AS6-SystemShape!AS6)*TOCA!$D6","v":10136.605654703897},{"$f":"(Tier1!AT6-SystemShape!AT6)*TOCA!$D6","v":41678.1948476088},{"$f":"(Tier1!AU6-SystemShape!AU6)*TOCA!$D6","v":33593.130082660507},{"$f":"(Tier1!AV6-SystemShape!AV6)*TOCA!$D6","v":29173.27443954529},{"$f":"(Tier1!AW6-SystemShape!AW6)*TOCA!$D6","v":19376.058528202877},{"$f":"(Tier1!AX6-SystemShape!AX6)*TOCA!$D6","v":-2496.37715454922},{"$f":"(Tier1!AY6-SystemShape!AY6)*TOCA!$D6","v":-4522.8078585632102}]
[null,10025,"Benton REA",{"$f":"(Tier1!D7-SystemShape!D7)*TOCA!$D7","v":2789.833938733198},{"$f":"(Tier1!E7-SystemShape!E7)*TOCA!$D7","v":1935.940850509347},{"$f":"(Tier1!F7-SystemShape!F7)*TOCA!$D7","v":-6993.525318486405},{"$f":"(Tier1!G7-SystemShape!G7)*TOCA!$D7","v":-2257.331681015301},{"$f":"(Tier1!H7-SystemShape!H7)*TOCA!$D7","v":-4763.3736973156992},{"$f":"(Tier1!I7-SystemShape!I7)*TOCA!$D7","v":-173.91555452479952},{"$f":"(Tier1!J7-SystemShape!J7)*TOCA!$D7","v":-7032.1569324044976},{"$f":"(Tier1!K7-SystemShape!K7)*TOCA!$D7","v":-815.40423434270269},{"$f":"(Tier1!L7-SystemShape!L7)*TOCA!$D7","v":-9184.5831927977015},{"$f":"(Tier1!M7-SystemShape!M7)*TOCA!$D7","v":-2288.7459163017011},{"$f":"(Tier1!N7-SystemShape!N7)*TOCA!$D7","v":-9057.7798041319002},{"$f":"(Tier1!O7-SystemShape!O7)*TOCA!$D7","v":-4856.680263521399},{"$f":"(Tier1!P7-SystemShape!P7)*TOCA!$D7","v":-3041.4578110982475},{"$f":"(Tier1!Q7-SystemShape!Q7)*TOCA!$D7","v":-1330.2669619790249},{"$f":"(Tier1!R7-SystemShape!R7)*TOCA!$D7","v":-2324.2766432624012},{"$f":"(Tier1!S7-SystemShape!S7)*TOCA!$D7","v":260.9447665614498},{"$f":"(Tier1!T7-SystemShape!T7)*TOCA!$D7","v":1721.9760546261969},{"$f":"(Tier1!U7-SystemShape!U7)*TOCA!$D7","v":2346.2941071766509},{"$f":"(Tier1!V7-SystemShape!V7)*TOCA!$D7","v":9184.4066117267976},{"$f":"(Tier1!W7-SystemShape!W7)*TOCA!$D7","v":9033.5082713467491},{"$f":"(Tier1!X7-SystemShape!X7)*TOCA!$D7","v":8607.6017244595532},{"$f":"(Tier1!Y7-SystemShape!Y7)*TOCA!$D7","v":6212.8502561629466},{"$f":"(Tier1!Z7-SystemShape!Z7)*TOCA!$D7","v":3844.1768563137957},{"$f":"(Tier1!AA7-SystemShape!AA7)*TOCA!$D7","v":3786.9205368847997},{"$f":"(Tier1!AB7-SystemShape!AB7)*TOCA!$D7","v":2698.8139387331939},{"$f":"(Tier1!AC7-SystemShape!AC7)*TOCA!$D7","v":2008.0078505093497},{"$f":"(Tier1!AD7-SystemShape!AD7)*TOCA!$D7","v":-7008.7153184864037},{"$f":"(Tier1!AE7-SystemShape!AE7)*TOCA!$D7","v":-2272.3086810153},{"$f":"(Tier1!AF7-SystemShape!AF7)*TOCA!$D7","v":-4884.7006973157004},{"$f":"(Tier1!AG7-SystemShape!AG7)*TOCA!$D7","v":-275.12655452479885},{"$f":"(Tier1!AH7-SystemShape!AH7)*TOCA!$D7","v":-7232.270932404499},{"$f":"(Tier1!AI7-SystemShape!AI7)*TOCA!$D7","v":-970.0992343427024},{"$f":"(Tier1!AJ7-SystemShape!AJ7)*TOCA!$D7","v":-8241.129396005701},{"$f":"(Tier1!AK7-SystemShape!AK7)*TOCA!$D7","v":-1840.2435179057011},{"$f":"(Tier1!AL7-SystemShape!AL7)*TOCA!$D7","v":-9137.8388041319013},{"$f":"(Tier1!AM7-SystemShape!AM7)*TOCA!$D7","v":-4920.3492635213988},{"$f":"(Tier1!AN7-SystemShape!AN7)*TOCA!$D7","v":-3093.8588110982491},{"$f":"(Tier1!AO7-SystemShape!AO7)*TOCA!$D7","v":-1370.4059619790241},{"$f":"(Tier1!AP7-SystemShape!AP7)*TOCA!$D7","v":-2374.374643262403},{"$f":"(Tier1!AQ7-SystemShape!AQ7)*TOCA!$D7","v":218.7627665614491},{"$f":"(Tier1!AR7-SystemShape!AR7)*TOCA!$D7","v":1680.5850546261972},{"$f":"(Tier1!AS7-SystemShape!AS7)*TOCA!$D7","v":2306.3571071766492},{"$f":"(Tier1!AT7-SystemShape!AT7)*TOCA!$D7","v":9122.517611726802},{"$f":"(Tier1!AU7-SystemShape!AU7)*TOCA!$D7","v":8982.5812713467494},{"$f":"(Tier1!AV7-SystemShape!AV7)*TOCA!$D7","v":8622.1097244595476},{"$f":"(Tier1!AW7-SystemShape!AW7)*TOCA!$D7","v":6073.0372561629447},{"$f":"(Tier1!AX7-SystemShape!AX7)*TOCA!$D7","v":3704.6448563137965},{"$f":"(Tier1!AY7-SystemShape!AY7)*TOCA!$D7","v":3822.1035368848006}]
[null,10027,"Big Bend Elec Coop",{"$f":"(Tier1!D8-SystemShape!D8)*TOCA!$D8","v":-575.29615028960325},{"$f":"(Tier1!E8-SystemShape!E8)*TOCA!$D8","v":-57.834117841801344},{"$f":"(Tier1!F8-SystemShape!F8)*TOCA!$D8","v":-14659.906414860801},{"$f":"(Tier1!G8-SystemShape!G8)*TOCA!$D8","v":-8442.0491075316004},{"$f":"(Tier1!H8-SystemShape!H8)*TOCA!$D8","v":-13867.9992484004},{"$f":"(Tier1!I8-SystemShape!I8)*TOCA!$D8","v":-7809.5349846656009},{"$f":"(Tier1!J8-SystemShape!J8)*TOCA!$D8","v":-15964.390742074},{"$f":"(Tier1!K8-SystemShape!K8)*TOCA!$D8","v":-7957.6836280444004},{"$f":"(Tier1!L8-SystemShape!L8)*TOCA!$D8","v":-14654.441297304398},{"$f":"(Tier1!M8-SystemShape!M8)*TOCA!$D8","v":-6759.5456119924002},{"$f":"(Tier1!N8-SystemShape!N8)*TOCA!$D8","v":-17385.561227386803},{"$f":"(Tier1!O8-SystemShape!O8)*TOCA!$D8","v":-11150.181715880801},{"$f":"(Tier1!P8-SystemShape!P8)*TOCA!$D8","v":-5714.1670211489982},{"$f":"(Tier1!Q8-SystemShape!Q8)*TOCA!$D8","v":-3439.9063472172984},{"$f":"(Tier1!R8-SystemShape!R8)*TOCA!$D8","v":6129.7005556671975},{"$f":"(Tier1!S8-SystemShape!S8)*TOCA!$D8","v":7708.6136384194033},{"$f":"(Tier1!T8-SystemShape!T8)*TOCA!$D8","v":16776.977332306396},{"$f":"(Tier1!U8-SystemShape!U8)*TOCA!$D8","v":14326.845637833798},{"$f":"(Tier1!V8-SystemShape!V8)*TOCA!$D8","v":20060.1156094096},{"$f":"(Tier1!W8-SystemShape!W8)*TOCA!$D8","v":18904.453044390997},{"$f":"(Tier1!X8-SystemShape!X8)*TOCA!$D8","v":15929.462270192595},{"$f":"(Tier1!Y8-SystemShape!Y8)*TOCA!$D8","v":13286.042171411542},{"$f":"(Tier1!Z8-SystemShape!Z8)*TOCA!$D8","v":7880.7537693736012},{"$f":"(Tier1!AA8-SystemShape!AA8)*TOCA!$D8","v":7438.267430585598},{"$f":"(Tier1!AB8-SystemShape!AB8)*TOCA!$D8","v":-727.51815028960482},{"$f":"(Tier1!AC8-SystemShape!AC8)*TOCA!$D8","v":8.3998821581990342},{"$f":"(Tier1!AD8-SystemShape!AD8)*TOCA!$D8","v":-14697.479414860802},{"$f":"(Tier1!AE8-SystemShape!AE8)*TOCA!$D8","v":-8480.6921075316004},{"$f":"(Tier1!AF8-SystemShape!AF8)*TOCA!$D8","v":-13905.712248400399},{"$f":"(Tier1!AG8-SystemShape!AG8)*TOCA!$D8","v":-7857.8149846656015},{"$f":"(Tier1!AH8-SystemShape!AH8)*TOCA!$D8","v":-16008.684742074},{"$f":"(Tier1!AI8-SystemShape!AI8)*TOCA!$D8","v":-7999.3826280444009},{"$f":"(Tier1!AJ8-SystemShape!AJ8)*TOCA!$D8","v":-13990.061593080402},{"$f":"(Tier1!AK8-SystemShape!AK8)*TOCA!$D8","v":-6519.0232598804014},{"$f":"(Tier1!AL8-SystemShape!AL8)*TOCA!$D8","v":-17424.476227386804},{"$f":"(Tier1!AM8-SystemShape!AM8)*TOCA!$D8","v":-11196.832715880799},{"$f":"(Tier1!AN8-SystemShape!AN8)*TOCA!$D8","v":-5752.7660211489965},{"$f":"(Tier1!AO8-SystemShape!AO8)*TOCA!$D8","v":-3477.0963472172989},{"$f":"(Tier1!AP8-SystemShape!AP8)*TOCA!$D8","v":6084.0885556671965},{"$f":"(Tier1!AQ8-SystemShape!AQ8)*TOCA!$D8","v":7668.2366384193992},{"$f":"(Tier1!AR8-SystemShape!AR8)*TOCA!$D8","v":16743.168332306395},{"$f":"(Tier1!AS8-SystemShape!AS8)*TOCA!$D8","v":14284.8576378338},{"$f":"(Tier1!AT8-SystemShape!AT8)*TOCA!$D8","v":20014.674609409594},{"$f":"(Tier1!AU8-SystemShape!AU8)*TOCA!$D8","v":18863.897044391},{"$f":"(Tier1!AV8-SystemShape!AV8)*TOCA!$D8","v":15995.507270192593},{"$f":"(Tier1!AW8-SystemShape!AW8)*TOCA!$D8","v":13134.008171411539},{"$f":"(Tier1!AX8-SystemShape!AX8)*TOCA!$D8","v":7736.4987693736002},{"$f":"(Tier1!AY8-SystemShape!AY8)*TOCA!$D8","v":7506.7334305855984}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"(Tier1!D9-SystemShape!D9)*TOCA!$D9","v":0},{"$f":"(Tier1!E9-SystemShape!E9)*TOCA!$D9","v":0},{"$f":"(Tier1!F9-SystemShape!F9)*TOCA!$D9","v":0},{"$f":"(Tier1!G9-SystemShape!G9)*TOCA!$D9","v":0},{"$f":"(Tier1!H9-SystemShape!H9)*TOCA!$D9","v":0},{"$f":"(Tier1!I9-SystemShape!I9)*TOCA!$D9","v":0},{"$f":"(Tier1!J9-SystemShape!J9)*TOCA!$D9","v":0},{"$f":"(Tier1!K9-SystemShape!K9)*TOCA!$D9","v":0},{"$f":"(Tier1!L9-SystemShape!L9)*TOCA!$D9","v":0},{"$f":"(Tier1!M9-SystemShape!M9)*TOCA!$D9","v":0},{"$f":"(Tier1!N9-SystemShape!N9)*TOCA!$D9","v":0},{"$f":"(Tier1!O9-SystemShape!O9)*TOCA!$D9","v":0},{"$f":"(Tier1!P9-SystemShape!P9)*TOCA!$D9","v":0},{"$f":"(Tier1!Q9-SystemShape!Q9)*TOCA!$D9","v":0},{"$f":"(Tier1!R9-SystemShape!R9)*TOCA!$D9","v":0},{"$f":"(Tier1!S9-SystemShape!S9)*TOCA!$D9","v":0},{"$f":"(Tier1!T9-SystemShape!T9)*TOCA!$D9","v":0},{"$f":"(Tier1!U9-SystemShape!U9)*TOCA!$D9","v":0},{"$f":"(Tier1!V9-SystemShape!V9)*TOCA!$D9","v":0},{"$f":"(Tier1!W9-SystemShape!W9)*TOCA!$D9","v":0},{"$f":"(Tier1!X9-SystemShape!X9)*TOCA!$D9","v":0},{"$f":"(Tier1!Y9-SystemShape!Y9)*TOCA!$D9","v":0},{"$f":"(Tier1!Z9-SystemShape!Z9)*TOCA!$D9","v":0},{"$f":"(Tier1!AA9-SystemShape!AA9)*TOCA!$D9","v":0},{"$f":"(Tier1!AB9-SystemShape!AB9)*TOCA!$D9","v":0},{"$f":"(Tier1!AC9-SystemShape!AC9)*TOCA!$D9","v":0},{"$f":"(Tier1!AD9-SystemShape!AD9)*TOCA!$D9","v":0},{"$f":"(Tier1!AE9-SystemShape!AE9)*TOCA!$D9","v":0},{"$f":"(Tier1!AF9-SystemShape!AF9)*TOCA!$D9","v":0},{"$f":"(Tier1!AG9-SystemShape!AG9)*TOCA!$D9","v":0},{"$f":"(Tier1!AH9-SystemShape!AH9)*TOCA!$D9","v":0},{"$f":"(Tier1!AI9-SystemShape!AI9)*TOCA!$D9","v":0},{"$f":"(Tier1!AJ9-SystemShape!AJ9)*TOCA!$D9","v":0},{"$f":"(Tier1!AK9-SystemShape!AK9)*TOCA!$D9","v":0},{"$f":"(Tier1!AL9-SystemShape!AL9)*TOCA!$D9","v":0},{"$f":"(Tier1!AM9-SystemShape!AM9)*TOCA!$D9","v":0},{"$f":"(Tier1!AN9-SystemShape!AN9)*TOCA!$D9","v":0},{"$f":"(Tier1!AO9-SystemShape!AO9)*TOCA!$D9","v":0},{"$f":"(Tier1!AP9-SystemShape!AP9)*TOCA!$D9","v":0},{"$f":"(Tier1!AQ9-SystemShape!AQ9)*TOCA!$D9","v":0},{"$f":"(Tier1!AR9-SystemShape!AR9)*TOCA!$D9","v":0},{"$f":"(Tier1!AS9-SystemShape!AS9)*TOCA!$D9","v":0},{"$f":"(Tier1!AT9-SystemShape!AT9)*TOCA!$D9","v":0},{"$f":"(Tier1!AU9-SystemShape!AU9)*TOCA!$D9","v":0},{"$f":"(Tier1!AV9-SystemShape!AV9)*TOCA!$D9","v":0},{"$f":"(Tier1!AW9-SystemShape!AW9)*TOCA!$D9","v":0},{"$f":"(Tier1!AX9-SystemShape!AX9)*TOCA!$D9","v":0},{"$f":"(Tier1!AY9-SystemShape!AY9)*TOCA!$D9","v":0}]
[null,10044,"Canby, City of",{"$f":"(Tier1!D10-SystemShape!D10)*TOCA!$D10","v":1644.3476632891989},{"$f":"(Tier1!E10-SystemShape!E10)*TOCA!$D10","v":171.23088126985022},{"$f":"(Tier1!F10-SystemShape!F10)*TOCA!$D10","v":-126.36141419839987},{"$f":"(Tier1!G10-SystemShape!G10)*TOCA!$D10","v":-683.76082771429992},{"$f":"(Tier1!H10-SystemShape!H10)*TOCA!$D10","v":923.52935465329938},{"$f":"(Tier1!I10-SystemShape!I10)*TOCA!$D10","v":399.3203258911999},{"$f":"(Tier1!J10-SystemShape!J10)*TOCA!$D10","v":652.56361186050162},{"$f":"(Tier1!K10-SystemShape!K10)*TOCA!$D10","v":25.12772521629995},{"$f":"(Tier1!L10-SystemShape!L10)*TOCA!$D10","v":333.43884911130226},{"$f":"(Tier1!M10-SystemShape!M10)*TOCA!$D10","v":-177.32910271269975},{"$f":"(Tier1!N10-SystemShape!N10)*TOCA!$D10","v":-277.43942560889991},{"$f":"(Tier1!O10-SystemShape!O10)*TOCA!$D10","v":-880.89753828339963},{"$f":"(Tier1!P10-SystemShape!P10)*TOCA!$D10","v":1302.5289173542506},{"$f":"(Tier1!Q10-SystemShape!Q10)*TOCA!$D10","v":-351.76976656977422},{"$f":"(Tier1!R10-SystemShape!R10)*TOCA!$D10","v":-1373.2289830544014},{"$f":"(Tier1!S10-SystemShape!S10)*TOCA!$D10","v":-1796.9829514350486},{"$f":"(Tier1!T10-SystemShape!T10)*TOCA!$D10","v":-1613.4847896277988},{"$f":"(Tier1!U10-SystemShape!U10)*TOCA!$D10","v":-1267.1065642038511},{"$f":"(Tier1!V10-SystemShape!V10)*TOCA!$D10","v":1075.6955689708011},{"$f":"(Tier1!W10-SystemShape!W10)*TOCA!$D10","v":-38.388970850749502},{"$f":"(Tier1!X10-SystemShape!X10)*TOCA!$D10","v":1541.8062698860504},{"$f":"(Tier1!Y10-SystemShape!Y10)*TOCA!$D10","v":114.95209900729515},{"$f":"(Tier1!Z10-SystemShape!Z10)*TOCA!$D10","v":600.12498076780048},{"$f":"(Tier1!AA10-SystemShape!AA10)*TOCA!$D10","v":-202.52818473119987},{"$f":"(Tier1!AB10-SystemShape!AB10)*TOCA!$D10","v":2025.4626632892005},{"$f":"(Tier1!AC10-SystemShape!AC10)*TOCA!$D10","v":-65.542118730149923},{"$f":"(Tier1!AD10-SystemShape!AD10)*TOCA!$D10","v":-20.408414198400351},{"$f":"(Tier1!AE10-SystemShape!AE10)*TOCA!$D10","v":-641.61682771429969},{"$f":"(Tier1!AF10-SystemShape!AF10)*TOCA!$D10","v":928.97335465329888},{"$f":"(Tier1!AG10-SystemShape!AG10)*TOCA!$D10","v":387.30632589120069},{"$f":"(Tier1!AH10-SystemShape!AH10)*TOCA!$D10","v":658.04161186050078},{"$f":"(Tier1!AI10-SystemShape!AI10)*TOCA!$D10","v":13.133725216300263},{"$f":"(Tier1!AJ10-SystemShape!AJ10)*TOCA!$D10","v":271.69054326329933},{"$f":"(Tier1!AK10-SystemShape!AK10)*TOCA!$D10","v":-167.33375563670052},{"$f":"(Tier1!AL10-SystemShape!AL10)*TOCA!$D10","v":-284.73542560889837},{"$f":"(Tier1!AM10-SystemShape!AM10)*TOCA!$D10","v":-900.67753828339937},{"$f":"(Tier1!AN10-SystemShape!AN10)*TOCA!$D10","v":1291.6339173542519},{"$f":"(Tier1!AO10-SystemShape!AO10)*TOCA!$D10","v":-373.24476656977367},{"$f":"(Tier1!AP10-SystemShape!AP10)*TOCA!$D10","v":-1389.7929830543999},{"$f":"(Tier1!AQ10-SystemShape!AQ10)*TOCA!$D10","v":-1824.5249514350489},{"$f":"(Tier1!AR10-SystemShape!AR10)*TOCA!$D10","v":-1625.2667896277999},{"$f":"(Tier1!AS10-SystemShape!AS10)*TOCA!$D10","v":-1290.49856420385},{"$f":"(Tier1!AT10-SystemShape!AT10)*TOCA!$D10","v":1070.2385689708008},{"$f":"(Tier1!AU10-SystemShape!AU10)*TOCA!$D10","v":-59.791970850748839},{"$f":"(Tier1!AV10-SystemShape!AV10)*TOCA!$D10","v":1230.1922698860508},{"$f":"(Tier1!AW10-SystemShape!AW10)*TOCA!$D10","v":400.76109900729625},{"$f":"(Tier1!AX10-SystemShape!AX10)*TOCA!$D10","v":852.28598076779963},{"$f":"(Tier1!AY10-SystemShape!AY10)*TOCA!$D10","v":-492.97218473119938}]
[null,10046,"Central Electric Coop",{"$f":"(Tier1!D11-SystemShape!D11)*TOCA!$D11","v":0},{"$f":"(Tier1!E11-SystemShape!E11)*TOCA!$D11","v":0},{"$f":"(Tier1!F11-SystemShape!F11)*TOCA!$D11","v":0},{"$f":"(Tier1!G11-SystemShape!G11)*TOCA!$D11","v":0},{"$f":"(Tier1!H11-SystemShape!H11)*TOCA!$D11","v":0},{"$f":"(Tier1!I11-SystemShape!I11)*TOCA!$D11","v":0},{"$f":"(Tier1!J11-SystemShape!J11)*TOCA!$D11","v":0},{"$f":"(Tier1!K11-SystemShape!K11)*TOCA!$D11","v":0},{"$f":"(Tier1!L11-SystemShape!L11)*TOCA!$D11","v":0},{"$f":"(Tier1!M11-SystemShape!M11)*TOCA!$D11","v":0},{"$f":"(Tier1!N11-SystemShape!N11)*TOCA!$D11","v":0},{"$f":"(Tier1!O11-SystemShape!O11)*TOCA!$D11","v":0},{"$f":"(Tier1!P11-SystemShape!P11)*TOCA!$D11","v":0},{"$f":"(Tier1!Q11-SystemShape!Q11)*TOCA!$D11","v":0},{"$f":"(Tier1!R11-SystemShape!R11)*TOCA!$D11","v":0},{"$f":"(Tier1!S11-SystemShape!S11)*TOCA!$D11","v":0},{"$f":"(Tier1!T11-SystemShape!T11)*TOCA!$D11","v":0},{"$f":"(Tier1!U11-SystemShape!U11)*TOCA!$D11","v":0},{"$f":"(Tier1!V11-SystemShape!V11)*TOCA!$D11","v":0},{"$f":"(Tier1!W11-SystemShape!W11)*TOCA!$D11","v":0},{"$f":"(Tier1!X11-SystemShape!X11)*TOCA!$D11","v":0},{"$f":"(Tier1!Y11-SystemShape!Y11)*TOCA!$D11","v":0},{"$f":"(Tier1!Z11-SystemShape!Z11)*TOCA!$D11","v":0},{"$f":"(Tier1!AA11-SystemShape!AA11)*TOCA!$D11","v":0},{"$f":"(Tier1!AB11-SystemShape!AB11)*TOCA!$D11","v":0},{"$f":"(Tier1!AC11-SystemShape!AC11)*TOCA!$D11","v":0},{"$f":"(Tier1!AD11-SystemShape!AD11)*TOCA!$D11","v":0},{"$f":"(Tier1!AE11-SystemShape!AE11)*TOCA!$D11","v":0},{"$f":"(Tier1!AF11-SystemShape!AF11)*TOCA!$D11","v":0},{"$f":"(Tier1!AG11-SystemShape!AG11)*TOCA!$D11","v":0},{"$f":"(Tier1!AH11-SystemShape!AH11)*TOCA!$D11","v":0},{"$f":"(Tier1!AI11-SystemShape!AI11)*TOCA!$D11","v":0},{"$f":"(Tier1!AJ11-SystemShape!AJ11)*TOCA!$D11","v":0},{"$f":"(Tier1!AK11-SystemShape!AK11)*TOCA!$D11","v":0},{"$f":"(Tier1!AL11-SystemShape!AL11)*TOCA!$D11","v":0},{"$f":"(Tier1!AM11-SystemShape!AM11)*TOCA!$D11","v":0},{"$f":"(Tier1!AN11-SystemShape!AN11)*TOCA!$D11","v":0},{"$f":"(Tier1!AO11-SystemShape!AO11)*TOCA!$D11","v":0},{"$f":"(Tier1!AP11-SystemShape!AP11)*TOCA!$D11","v":0},{"$f":"(Tier1!AQ11-SystemShape!AQ11)*TOCA!$D11","v":0},{"$f":"(Tier1!AR11-SystemShape!AR11)*TOCA!$D11","v":0},{"$f":"(Tier1!AS11-SystemShape!AS11)*TOCA!$D11","v":0},{"$f":"(Tier1!AT11-SystemShape!AT11)*TOCA!$D11","v":0},{"$f":"(Tier1!AU11-SystemShape!AU11)*TOCA!$D11","v":0},{"$f":"(Tier1!AV11-SystemShape!AV11)*TOCA!$D11","v":0},{"$f":"(Tier1!AW11-SystemShape!AW11)*TOCA!$D11","v":0},{"$f":"(Tier1!AX11-SystemShape!AX11)*TOCA!$D11","v":0},{"$f":"(Tier1!AY11-SystemShape!AY11)*TOCA!$D11","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"(Tier1!D12-SystemShape!D12)*TOCA!$D12","v":10305.908296503192},{"$f":"(Tier1!E12-SystemShape!E12)*TOCA!$D12","v":10194.491151263093},{"$f":"(Tier1!F12-SystemShape!F12)*TOCA!$D12","v":-4209.1968435264134},{"$f":"(Tier1!G12-SystemShape!G12)*TOCA!$D12","v":2472.8273768422005},{"$f":"(Tier1!H12-SystemShape!H12)*TOCA!$D12","v":2861.9806213518023},{"$f":"(Tier1!I12-SystemShape!I12)*TOCA!$D12","v":11432.664138195199},{"$f":"(Tier1!J12-SystemShape!J12)*TOCA!$D12","v":-2800.6390039169928},{"$f":"(Tier1!K12-SystemShape!K12)*TOCA!$D12","v":5601.1061702497973},{"$f":"(Tier1!L12-SystemShape!L12)*TOCA!$D12","v":-1586.4121355801908},{"$f":"(Tier1!M12-SystemShape!M12)*TOCA!$D12","v":5464.9661365157954},{"$f":"(Tier1!N12-SystemShape!N12)*TOCA!$D12","v":-2571.7017689093918},{"$f":"(Tier1!O12-SystemShape!O12)*TOCA!$D12","v":3414.0710635635987},{"$f":"(Tier1!P12-SystemShape!P12)*TOCA!$D12","v":8394.8011675455055},{"$f":"(Tier1!Q12-SystemShape!Q12)*TOCA!$D12","v":7091.656953515354},{"$f":"(Tier1!R12-SystemShape!R12)*TOCA!$D12","v":-15677.817146902409},{"$f":"(Tier1!S12-SystemShape!S12)*TOCA!$D12","v":-6211.8139200622973},{"$f":"(Tier1!T12-SystemShape!T12)*TOCA!$D12","v":-22494.712914678799},{"$f":"(Tier1!U12-SystemShape!U12)*TOCA!$D12","v":-5968.0634202271031},{"$f":"(Tier1!V12-SystemShape!V12)*TOCA!$D12","v":-8120.1485525431999},{"$f":"(Tier1!W12-SystemShape!W12)*TOCA!$D12","v":1570.7882051155029},{"$f":"(Tier1!X12-SystemShape!X12)*TOCA!$D12","v":-3863.6966001917099},{"$f":"(Tier1!Y12-SystemShape!Y12)*TOCA!$D12","v":2211.3739937305654},{"$f":"(Tier1!Z12-SystemShape!Z12)*TOCA!$D12","v":-2439.7249528812026},{"$f":"(Tier1!AA12-SystemShape!AA12)*TOCA!$D12","v":4923.0883151648013},{"$f":"(Tier1!AB12-SystemShape!AB12)*TOCA!$D12","v":12790.182749729182},{"$f":"(Tier1!AC12-SystemShape!AC12)*TOCA!$D12","v":7759.4024171648489},{"$f":"(Tier1!AD12-SystemShape!AD12)*TOCA!$D12","v":-4196.3213210784161},{"$f":"(Tier1!AE12-SystemShape!AE12)*TOCA!$D12","v":2487.7109862756988},{"$f":"(Tier1!AF12-SystemShape!AF12)*TOCA!$D12","v":2885.2041779633},{"$f":"(Tier1!AG12-SystemShape!AG12)*TOCA!$D12","v":11459.761273731194},{"$f":"(Tier1!AH12-SystemShape!AH12)*TOCA!$D12","v":-2783.354375789495},{"$f":"(Tier1!AI12-SystemShape!AI12)*TOCA!$D12","v":5620.9502026262926},{"$f":"(Tier1!AJ12-SystemShape!AJ12)*TOCA!$D12","v":-1900.5964064267027},{"$f":"(Tier1!AK12-SystemShape!AK12)*TOCA!$D12","v":5474.2940646732968},{"$f":"(Tier1!AL12-SystemShape!AL12)*TOCA!$D12","v":-2555.7110298389161},{"$f":"(Tier1!AM12-SystemShape!AM12)*TOCA!$D12","v":3430.7029953366},{"$f":"(Tier1!AN12-SystemShape!AN12)*TOCA!$D12","v":8420.4884003292464},{"$f":"(Tier1!AO12-SystemShape!AO12)*TOCA!$D12","v":7110.2973640877244},{"$f":"(Tier1!AP12-SystemShape!AP12)*TOCA!$D12","v":-15678.737209134408},{"$f":"(Tier1!AQ12-SystemShape!AQ12)*TOCA!$D12","v":-6207.4999069700498},{"$f":"(Tier1!AR12-SystemShape!AR12)*TOCA!$D12","v":-22503.144085087806},{"$f":"(Tier1!AS12-SystemShape!AS12)*TOCA!$D12","v":-5963.8308338988572},{"$f":"(Tier1!AT12-SystemShape!AT12)*TOCA!$D12","v":-8113.2967354692082},{"$f":"(Tier1!AU12-SystemShape!AU12)*TOCA!$D12","v":1583.0606686242463},{"$f":"(Tier1!AV12-SystemShape!AV12)*TOCA!$D12","v":-6076.9258388789603},{"$f":"(Tier1!AW12-SystemShape!AW12)*TOCA!$D12","v":4448.9696250137931},{"$f":"(Tier1!AX12-SystemShape!AX12)*TOCA!$D12","v":-221.23912577221199},{"$f":"(Tier1!AY12-SystemShape!AY12)*TOCA!$D12","v":2732.0438794287911}]
[null,10055,"Albion, City of",{"$f":"(Tier1!D13-SystemShape!D13)*TOCA!$D13","v":10.888600405599988},{"$f":"(Tier1!E13-SystemShape!E13)*TOCA!$D13","v":15.792671207300003},{"$f":"(Tier1!F13-SystemShape!F13)*TOCA!$D13","v":-13.01759797119999},{"$f":"(Tier1!G13-SystemShape!G13)*TOCA!$D13","v":12.374323842599992},{"$f":"(Tier1!H13-SystemShape!H13)*TOCA!$D13","v":55.213090059400002},{"$f":"(Tier1!I13-SystemShape!I13)*TOCA!$D13","v":80.161949241600013},{"$f":"(Tier1!J13-SystemShape!J13)*TOCA!$D13","v":41.510678989000013},{"$f":"(Tier1!K13-SystemShape!K13)*TOCA!$D13","v":66.714153193400008},{"$f":"(Tier1!L13-SystemShape!L13)*TOCA!$D13","v":23.630228303400003},{"$f":"(Tier1!M13-SystemShape!M13)*TOCA!$D13","v":44.854431471400005},{"$f":"(Tier1!N13-SystemShape!N13)*TOCA!$D13","v":-12.226518860199974},{"$f":"(Tier1!O13-SystemShape!O13)*TOCA!$D13","v":14.722233498800009},{"$f":"(Tier1!P13-SystemShape!P13)*TOCA!$D13","v":2.3556091265000134},{"$f":"(Tier1!Q13-SystemShape!Q13)*TOCA!$D13","v":8.4871742190500186},{"$f":"(Tier1!R13-SystemShape!R13)*TOCA!$D13","v":-61.583653379200001},{"$f":"(Tier1!S13-SystemShape!S13)*TOCA!$D13","v":-32.870631380899979},{"$f":"(Tier1!T13-SystemShape!T13)*TOCA!$D13","v":-74.743439100399996},{"$f":"(Tier1!U13-SystemShape!U13)*TOCA!$D13","v":-39.379838019299996},{"$f":"(Tier1!V13-SystemShape!V13)*TOCA!$D13","v":-26.632559725599975},{"$f":"(Tier1!W13-SystemShape!W13)*TOCA!$D13","v":-18.372633563499988},{"$f":"(Tier1!X13-SystemShape!X13)*TOCA!$D13","v":-29.37527550110002},{"$f":"(Tier1!Y13-SystemShape!Y13)*TOCA!$D13","v":-22.929489623689989},{"$f":"(Tier1!Z13-SystemShape!Z13)*TOCA!$D13","v":-33.491580379600009},{"$f":"(Tier1!AA13-SystemShape!AA13)*TOCA!$D13","v":-18.464648361599998},{"$f":"(Tier1!AB13-SystemShape!AB13)*TOCA!$D13","v":17.204089212799971},{"$f":"(Tier1!AC13-SystemShape!AC13)*TOCA!$D13","v":10.320943152400005},{"$f":"(Tier1!AD13-SystemShape!AD13)*TOCA!$D13","v":-12.364700505600013},{"$f":"(Tier1!AE13-SystemShape!AE13)*TOCA!$D13","v":12.797499568799992},{"$f":"(Tier1!AF13-SystemShape!AF13)*TOCA!$D13","v":55.917187207199987},{"$f":"(Tier1!AG13-SystemShape!AG13)*TOCA!$D13","v":80.619147980800008},{"$f":"(Tier1!AH13-SystemShape!AH13)*TOCA!$D13","v":42.257817332000002},{"$f":"(Tier1!AI13-SystemShape!AI13)*TOCA!$D13","v":67.173780799200003},{"$f":"(Tier1!AJ13-SystemShape!AJ13)*TOCA!$D13","v":22.302591447200001},{"$f":"(Tier1!AK13-SystemShape!AK13)*TOCA!$D13","v":44.410593847200005},{"$f":"(Tier1!AL13-SystemShape!AL13)*TOCA!$D13","v":-11.536535037600004},{"$f":"(Tier1!AM13-SystemShape!AM13)*TOCA!$D13","v":15.165517854400008},{"$f":"(Tier1!AN13-SystemShape!AN13)*TOCA!$D13","v":2.9000906820000125},{"$f":"(Tier1!AO13-SystemShape!AO13)*TOCA!$D13","v":8.8372169114000059},{"$f":"(Tier1!AP13-SystemShape!AP13)*TOCA!$D13","v":-60.909290009599999},{"$f":"(Tier1!AQ13-SystemShape!AQ13)*TOCA!$D13","v":-32.43521754919999},{"$f":"(Tier1!AR13-SystemShape!AR13)*TOCA!$D13","v":-74.031437515199997},{"$f":"(Tier1!AS13-SystemShape!AS13)*TOCA!$D13","v":-38.957983008400006},{"$f":"(Tier1!AT13-SystemShape!AT13)*TOCA!$D13","v":-26.019153372799991},{"$f":"(Tier1!AU13-SystemShape!AU13)*TOCA!$D13","v":-18.001689037999995},{"$f":"(Tier1!AV13-SystemShape!AV13)*TOCA!$D13","v":-33.482617466800008},{"$f":"(Tier1!AW13-SystemShape!AW13)*TOCA!$D13","v":-17.871542007719981},{"$f":"(Tier1!AX13-SystemShape!AX13)*TOCA!$D13","v":-28.577592724800013},{"$f":"(Tier1!AY13-SystemShape!AY13)*TOCA!$D13","v":-22.502974540800011}]
[null,10057,"Ashland, City of",{"$f":"(Tier1!D14-SystemShape!D14)*TOCA!$D14","v":1001.7736672948004},{"$f":"(Tier1!E14-SystemShape!E14)*TOCA!$D14","v":25.848525027150572},{"$f":"(Tier1!F14-SystemShape!F14)*TOCA!$D14","v":-24.453279369599841},{"$f":"(Tier1!G14-SystemShape!G14)*TOCA!$D14","v":-397.52364077169932},{"$f":"(Tier1!H14-SystemShape!H14)*TOCA!$D14","v":1228.7790186127022},{"$f":"(Tier1!I14-SystemShape!I14)*TOCA!$D14","v":971.23164473280121},{"$f":"(Tier1!J14-SystemShape!J14)*TOCA!$D14","v":587.45846234950113},{"$f":"(Tier1!K14-SystemShape!K14)*TOCA!$D14","v":216.50568130970078},{"$f":"(Tier1!L14-SystemShape!L14)*TOCA!$D14","v":383.84166531470146},{"$f":"(Tier1!M14-SystemShape!M14)*TOCA!$D14","v":132.69652465870058},{"$f":"(Tier1!N14-SystemShape!N14)*TOCA!$D14","v":-365.3940331690992},{"$f":"(Tier1!O14-SystemShape!O14)*TOCA!$D14","v":-608.2711269845995},{"$f":"(Tier1!P14-SystemShape!P14)*TOCA!$D14","v":725.42730423075045},{"$f":"(Tier1!Q14-SystemShape!Q14)*TOCA!$D14","v":-408.3872461757237},{"$f":"(Tier1!R14-SystemShape!R14)*TOCA!$D14","v":-1773.2719516336001},{"$f":"(Tier1!S14-SystemShape!S14)*TOCA!$D14","v":-1712.2616669659492},{"$f":"(Tier1!T14-SystemShape!T14)*TOCA!$D14","v":-2135.4414361281997},{"$f":"(Tier1!U14-SystemShape!U14)*TOCA!$D14","v":-1393.0018967731503},{"$f":"(Tier1!V14-SystemShape!V14)*TOCA!$D14","v":1363.3431856452007},{"$f":"(Tier1!W14-SystemShape!W14)*TOCA!$D14","v":147.14865833575004},{"$f":"(Tier1!X14-SystemShape!X14)*TOCA!$D14","v":1685.1450115349508},{"$f":"(Tier1!Y14-SystemShape!Y14)*TOCA!$D14","v":120.43741736860557},{"$f":"(Tier1!Z14-SystemShape!Z14)*TOCA!$D14","v":355.8202277882001},{"$f":"(Tier1!AA14-SystemShape!AA14)*TOCA!$D14","v":-130.11392269279986},{"$f":"(Tier1!AB14-SystemShape!AB14)*TOCA!$D14","v":1311.4571337163998},{"$f":"(Tier1!AC14-SystemShape!AC14)*TOCA!$D14","v":-281.3036591375494},{"$f":"(Tier1!AD14-SystemShape!AD14)*TOCA!$D14","v":-22.49458697279988},{"$f":"(Tier1!AE14-SystemShape!AE14)*TOCA!$D14","v":-396.25411359309965},{"$f":"(Tier1!AF14-SystemShape!AF14)*TOCA!$D14","v":1230.8913100561003},{"$f":"(Tier1!AG14-SystemShape!AG14)*TOCA!$D14","v":972.6032409504005},{"$f":"(Tier1!AH14-SystemShape!AH14)*TOCA!$D14","v":589.6998773785017},{"$f":"(Tier1!AI14-SystemShape!AI14)*TOCA!$D14","v":217.88456412710002},{"$f":"(Tier1!AJ14-SystemShape!AJ14)*TOCA!$D14","v":323.84013142609911},{"$f":"(Tier1!AK14-SystemShape!AK14)*TOCA!$D14","v":161.45070012609995},{"$f":"(Tier1!AL14-SystemShape!AL14)*TOCA!$D14","v":-363.32408170129929},{"$f":"(Tier1!AM14-SystemShape!AM14)*TOCA!$D14","v":-606.94127391779966},{"$f":"(Tier1!AN14-SystemShape!AN14)*TOCA!$D14","v":727.06074889725005},{"$f":"(Tier1!AO14-SystemShape!AO14)*TOCA!$D14","v":-407.33711809867418},{"$f":"(Tier1!AP14-SystemShape!AP14)*TOCA!$D14","v":-1771.2488615248003},{"$f":"(Tier1!AQ14-SystemShape!AQ14)*TOCA!$D14","v":-1710.9554254708491},{"$f":"(Tier1!AR14-SystemShape!AR14)*TOCA!$D14","v":-2133.3054313726007},{"$f":"(Tier1!AS14-SystemShape!AS14)*TOCA!$D14","v":-1391.7363317404497},{"$f":"(Tier1!AT14-SystemShape!AT14)*TOCA!$D14","v":1365.1834047036009},{"$f":"(Tier1!AU14-SystemShape!AU14)*TOCA!$D14","v":148.26149191225068},{"$f":"(Tier1!AV14-SystemShape!AV14)*TOCA!$D14","v":1323.3019856378505},{"$f":"(Tier1!AW14-SystemShape!AW14)*TOCA!$D14","v":484.13526021651523},{"$f":"(Tier1!AX14-SystemShape!AX14)*TOCA!$D14","v":667.05519075259963},{"$f":"(Tier1!AY14-SystemShape!AY14)*TOCA!$D14","v":-438.72190123040036}]
[null,10059,"Bandon, City of",{"$f":"(Tier1!D15-SystemShape!D15)*TOCA!$D15","v":505.75899524599981},{"$f":"(Tier1!E15-SystemShape!E15)*TOCA!$D15","v":156.24875549925014},{"$f":"(Tier1!F15-SystemShape!F15)*TOCA!$D15","v":29.679391407999901},{"$f":"(Tier1!G15-SystemShape!G15)*TOCA!$D15","v":2.4006537284999467},{"$f":"(Tier1!H15-SystemShape!H15)*TOCA!$D15","v":424.61210196650018},{"$f":"(Tier1!I15-SystemShape!I15)*TOCA!$D15","v":508.57478625600015},{"$f":"(Tier1!J15-SystemShape!J15)*TOCA!$D15","v":519.33186880250014},{"$f":"(Tier1!K15-SystemShape!K15)*TOCA!$D15","v":465.88041178149979},{"$f":"(Tier1!L15-SystemShape!L15)*TOCA!$D15","v":686.20843625650059},{"$f":"(Tier1!M15-SystemShape!M15)*TOCA!$D15","v":489.05354113649992},{"$f":"(Tier1!N15-SystemShape!N15)*TOCA!$D15","v":75.54807485550009},{"$f":"(Tier1!O15-SystemShape!O15)*TOCA!$D15","v":62.833955983000124},{"$f":"(Tier1!P15-SystemShape!P15)*TOCA!$D15","v":648.03302752125001},{"$f":"(Tier1!Q15-SystemShape!Q15)*TOCA!$D15","v":251.98020842612527},{"$f":"(Tier1!R15-SystemShape!R15)*TOCA!$D15","v":-665.23183687200026},{"$f":"(Tier1!S15-SystemShape!S15)*TOCA!$D15","v":-484.42094912524999},{"$f":"(Tier1!T15-SystemShape!T15)*TOCA!$D15","v":-1120.2405323389999},{"$f":"(Tier1!U15-SystemShape!U15)*TOCA!$D15","v":-560.24959616925003},{"$f":"(Tier1!V15-SystemShape!V15)*TOCA!$D15","v":-552.37469394600021},{"$f":"(Tier1!W15-SystemShape!W15)*TOCA!$D15","v":-326.47290850374998},{"$f":"(Tier1!X15-SystemShape!X15)*TOCA!$D15","v":-397.93336961975047},{"$f":"(Tier1!Y15-SystemShape!Y15)*TOCA!$D15","v":-325.53604295852483},{"$f":"(Tier1!Z15-SystemShape!Z15)*TOCA!$D15","v":-230.80305196100016},{"$f":"(Tier1!AA15-SystemShape!AA15)*TOCA!$D15","v":-157.26984045599988},{"$f":"(Tier1!AB15-SystemShape!AB15)*TOCA!$D15","v":634.94870607119947},{"$f":"(Tier1!AC15-SystemShape!AC15)*TOCA!$D15","v":30.013207307099947},{"$f":"(Tier1!AD15-SystemShape!AD15)*TOCA!$D15","v":31.964532537600007},{"$f":"(Tier1!AE15-SystemShape!AE15)*TOCA!$D15","v":3.8817687701998693},{"$f":"(Tier1!AF15-SystemShape!AF15)*TOCA!$D15","v":427.07644198379967},{"$f":"(Tier1!AG15-SystemShape!AG15)*TOCA!$D15","v":510.17498184319993},{"$f":"(Tier1!AH15-SystemShape!AH15)*TOCA!$D15","v":521.94685300300034},{"$f":"(Tier1!AI15-SystemShape!AI15)*TOCA!$D15","v":467.48910840179997},{"$f":"(Tier1!AJ15-SystemShape!AJ15)*TOCA!$D15","v":639.52672244379983},{"$f":"(Tier1!AK15-SystemShape!AK15)*TOCA!$D15","v":488.55961704379979},{"$f":"(Tier1!AL15-SystemShape!AL15)*TOCA!$D15","v":77.963018234599986},{"$f":"(Tier1!AM15-SystemShape!AM15)*TOCA!$D15","v":64.385451227599788},{"$f":"(Tier1!AN15-SystemShape!AN15)*TOCA!$D15","v":649.93871296550014},{"$f":"(Tier1!AO15-SystemShape!AO15)*TOCA!$D15","v":253.20535784935032},{"$f":"(Tier1!AP15-SystemShape!AP15)*TOCA!$D15","v":-662.87156507840018},{"$f":"(Tier1!AQ15-SystemShape!AQ15)*TOCA!$D15","v":-482.89700071429979},{"$f":"(Tier1!AR15-SystemShape!AR15)*TOCA!$D15","v":-1117.7485267908},{"$f":"(Tier1!AS15-SystemShape!AS15)*TOCA!$D15","v":-558.77310363109996},{"$f":"(Tier1!AT15-SystemShape!AT15)*TOCA!$D15","v":-550.22777171120015},{"$f":"(Tier1!AU15-SystemShape!AU15)*TOCA!$D15","v":-325.17460266450007},{"$f":"(Tier1!AV15-SystemShape!AV15)*TOCA!$D15","v":-503.51356649970012},{"$f":"(Tier1!AW15-SystemShape!AW15)*TOCA!$D15","v":-216.62422630262972},{"$f":"(Tier1!AX15-SystemShape!AX15)*TOCA!$D15","v":-119.54559516920017},{"$f":"(Tier1!AY15-SystemShape!AY15)*TOCA!$D15","v":-265.46248208320026}]
[null,10062,"Bonners Ferry, City of",{"$f":"(Tier1!D17-SystemShape!D17)*TOCA!$D17","v":986.35715208479996},{"$f":"(Tier1!E17-SystemShape!E17)*TOCA!$D17","v":-28.145145246600123},{"$f":"(Tier1!F17-SystemShape!F17)*TOCA!$D17","v":613.88214455039997},{"$f":"(Tier1!G17-SystemShape!G17)*TOCA!$D17","v":50.961215130800156},{"$f":"(Tier1!H17-SystemShape!H17)*TOCA!$D17","v":1509.1331413851999},{"$f":"(Tier1!I17-SystemShape!I17)*TOCA!$D17","v":673.61554817279989},{"$f":"(Tier1!J17-SystemShape!J17)*TOCA!$D17","v":1500.7220002619997},{"$f":"(Tier1!K17-SystemShape!K17)*TOCA!$D17","v":830.9114365572002},{"$f":"(Tier1!L17-SystemShape!L17)*TOCA!$D17","v":1225.2781039371998},{"$f":"(Tier1!M17-SystemShape!M17)*TOCA!$D17","v":599.21784448120002},{"$f":"(Tier1!N17-SystemShape!N17)*TOCA!$D17","v":649.92092408839972},{"$f":"(Tier1!O17-SystemShape!O17)*TOCA!$D17","v":-116.88788318959973},{"$f":"(Tier1!P17-SystemShape!P17)*TOCA!$D17","v":127.25946198700012},{"$f":"(Tier1!Q17-SystemShape!Q17)*TOCA!$D17","v":-427.23677939009985},{"$f":"(Tier1!R17-SystemShape!R17)*TOCA!$D17","v":-1616.3664499136003},{"$f":"(Tier1!S17-SystemShape!S17)*TOCA!$D17","v":-1692.5884901822001},{"$f":"(Tier1!T17-SystemShape!T17)*TOCA!$D17","v":-1548.3399698631997},{"$f":"(Tier1!U17-SystemShape!U17)*TOCA!$D17","v":-1728.3659710494001},{"$f":"(Tier1!V17-SystemShape!V17)*TOCA!$D17","v":-606.82232464480012},{"$f":"(Tier1!W17-SystemShape!W17)*TOCA!$D17","v":-944.41308303300002},{"$f":"(Tier1!X17-SystemShape!X17)*TOCA!$D17","v":334.85384282619998},{"$f":"(Tier1!Y17-SystemShape!Y17)*TOCA!$D17","v":-315.86572174301978},{"$f":"(Tier1!Z17-SystemShape!Z17)*TOCA!$D17","v":307.12349202320001},{"$f":"(Tier1!AA17-SystemShape!AA17)*TOCA!$D17","v":-388.73560913279994},{"$f":"(Tier1!AB17-SystemShape!AB17)*TOCA!$D17","v":946.76315208479991},{"$f":"(Tier1!AC17-SystemShape!AC17)*TOCA!$D17","v":20.56785475340007},{"$f":"(Tier1!AD17-SystemShape!AD17)*TOCA!$D17","v":619.29014455040033},{"$f":"(Tier1!AE17-SystemShape!AE17)*TOCA!$D17","v":47.969215130799967},{"$f":"(Tier1!AF17-SystemShape!AF17)*TOCA!$D17","v":1504.9511413851992},{"$f":"(Tier1!AG17-SystemShape!AG17)*TOCA!$D17","v":663.3385481728003},{"$f":"(Tier1!AH17-SystemShape!AH17)*TOCA!$D17","v":1498.3700002620008},{"$f":"(Tier1!AI17-SystemShape!AI17)*TOCA!$D17","v":823.92443655720012},{"$f":"(Tier1!AJ17-SystemShape!AJ17)*TOCA!$D17","v":1194.4041282252001},{"$f":"(Tier1!AK17-SystemShape!AK17)*TOCA!$D17","v":564.87285662520003},{"$f":"(Tier1!AL17-SystemShape!AL17)*TOCA!$D17","v":656.37492408839989},{"$f":"(Tier1!AM17-SystemShape!AM17)*TOCA!$D17","v":-120.61188318959989},{"$f":"(Tier1!AN17-SystemShape!AN17)*TOCA!$D17","v":136.67846198700045},{"$f":"(Tier1!AO17-SystemShape!AO17)*TOCA!$D17","v":-427.95277939009975},{"$f":"(Tier1!AP17-SystemShape!AP17)*TOCA!$D17","v":-1604.1104499136004},{"$f":"(Tier1!AQ17-SystemShape!AQ17)*TOCA!$D17","v":-1693.3634901821997},{"$f":"(Tier1!AR17-SystemShape!AR17)*TOCA!$D17","v":-1532.3209698631995},{"$f":"(Tier1!AS17-SystemShape!AS17)*TOCA!$D17","v":-1729.8769710494},{"$f":"(Tier1!AT17-SystemShape!AT17)*TOCA!$D17","v":-593.24032464479978},{"$f":"(Tier1!AU17-SystemShape!AU17)*TOCA!$D17","v":-945.34508303299981},{"$f":"(Tier1!AV17-SystemShape!AV17)*TOCA!$D17","v":397.50084282619991},{"$f":"(Tier1!AW17-SystemShape!AW17)*TOCA!$D17","v":-365.25272174301995},{"$f":"(Tier1!AX17-SystemShape!AX17)*TOCA!$D17","v":277.50249202319992},{"$f":"(Tier1!AY17-SystemShape!AY17)*TOCA!$D17","v":-345.90760913279996}]
[null,10074,"Forest Grove, City of",{"$f":"(Tier1!D26-SystemShape!D26)*TOCA!$D26","v":2236.2716540099991},{"$f":"(Tier1!E26-SystemShape!E26)*TOCA!$D26","v":417.02613692375053},{"$f":"(Tier1!F26-SystemShape!F26)*TOCA!$D26","v":123.4391184799988},{"$f":"(Tier1!G26-SystemShape!G26)*TOCA!$D26","v":-592.60852860250088},{"$f":"(Tier1!H26-SystemShape!H26)*TOCA!$D26","v":685.73512092749843},{"$f":"(Tier1!I26-SystemShape!I26)*TOCA!$D26","v":611.12381335999999},{"$f":"(Tier1!J26-SystemShape!J26)*TOCA!$D26","v":802.08654658750129},{"$f":"(Tier1!K26-SystemShape!K26)*TOCA!$D26","v":341.64059545249984},{"$f":"(Tier1!L26-SystemShape!L26)*TOCA!$D26","v":1866.3955670775013},{"$f":"(Tier1!M26-SystemShape!M26)*TOCA!$D26","v":934.11634987750131},{"$f":"(Tier1!N26-SystemShape!N26)*TOCA!$D26","v":578.92755064250196},{"$f":"(Tier1!O26-SystemShape!O26)*TOCA!$D26","v":-108.32326639500025},{"$f":"(Tier1!P26-SystemShape!P26)*TOCA!$D26","v":2165.9586204937514},{"$f":"(Tier1!Q26-SystemShape!Q26)*TOCA!$D26","v":196.67864823937543},{"$f":"(Tier1!R26-SystemShape!R26)*TOCA!$D26","v":-2451.2501433200014},{"$f":"(Tier1!S26-SystemShape!S26)*TOCA!$D26","v":-2674.4857462337495},{"$f":"(Tier1!T26-SystemShape!T26)*TOCA!$D26","v":-2910.5359404650007},{"$f":"(Tier1!U26-SystemShape!U26)*TOCA!$D26","v":-2143.4585183737499},{"$f":"(Tier1!V26-SystemShape!V26)*TOCA!$D26","v":159.63551148999977},{"$f":"(Tier1!W26-SystemShape!W26)*TOCA!$D26","v":-770.75772538124966},{"$f":"(Tier1!X26-SystemShape!X26)*TOCA!$D26","v":1164.2358771587496},{"$f":"(Tier1!Y26-SystemShape!Y26)*TOCA!$D26","v":-509.11759663337489},{"$f":"(Tier1!Z26-SystemShape!Z26)*TOCA!$D26","v":347.6486699649995},{"$f":"(Tier1!AA26-SystemShape!AA26)*TOCA!$D26","v":-475.06179036000049},{"$f":"(Tier1!AB26-SystemShape!AB26)*TOCA!$D26","v":2653.0076540099999},{"$f":"(Tier1!AC26-SystemShape!AC26)*TOCA!$D26","v":-0.43686307625011978},{"$f":"(Tier1!AD26-SystemShape!AD26)*TOCA!$D26","v":137.95111848000124},{"$f":"(Tier1!AE26-SystemShape!AE26)*TOCA!$D26","v":-596.93252860249959},{"$f":"(Tier1!AF26-SystemShape!AF26)*TOCA!$D26","v":717.45012092749857},{"$f":"(Tier1!AG26-SystemShape!AG26)*TOCA!$D26","v":619.54881336000108},{"$f":"(Tier1!AH26-SystemShape!AH26)*TOCA!$D26","v":834.79954658749921},{"$f":"(Tier1!AI26-SystemShape!AI26)*TOCA!$D26","v":349.49659545249961},{"$f":"(Tier1!AJ26-SystemShape!AJ26)*TOCA!$D26","v":1761.853347677501},{"$f":"(Tier1!AK26-SystemShape!AK26)*TOCA!$D26","v":938.28124017749997},{"$f":"(Tier1!AL26-SystemShape!AL26)*TOCA!$D26","v":594.76455064250149},{"$f":"(Tier1!AM26-SystemShape!AM26)*TOCA!$D26","v":-109.7432663949985},{"$f":"(Tier1!AN26-SystemShape!AN26)*TOCA!$D26","v":2179.1746204937499},{"$f":"(Tier1!AO26-SystemShape!AO26)*TOCA!$D26","v":186.60864823937573},{"$f":"(Tier1!AP26-SystemShape!AP26)*TOCA!$D26","v":-2442.8621433200024},{"$f":"(Tier1!AQ26-SystemShape!AQ26)*TOCA!$D26","v":-2696.2347462337493},{"$f":"(Tier1!AR26-SystemShape!AR26)*TOCA!$D26","v":-2887.2359404649978},{"$f":"(Tier1!AS26-SystemShape!AS26)*TOCA!$D26","v":-2158.4435183737505},{"$f":"(Tier1!AT26-SystemShape!AT26)*TOCA!$D26","v":174.22551148999992},{"$f":"(Tier1!AU26-SystemShape!AU26)*TOCA!$D26","v":-785.87772538125046},{"$f":"(Tier1!AV26-SystemShape!AV26)*TOCA!$D26","v":782.49587715874804},{"$f":"(Tier1!AW26-SystemShape!AW26)*TOCA!$D26","v":-114.20959663337453},{"$f":"(Tier1!AX26-SystemShape!AX26)*TOCA!$D26","v":729.39766996500111},{"$f":"(Tier1!AY26-SystemShape!AY26)*TOCA!$D26","v":-863.28179035999983}]
[null,10087,"Port Angeles, City of",{"$f":"(Tier1!D35-SystemShape!D35)*TOCA!$D35","v":2609.9324835179978},{"$f":"(Tier1!E35-SystemShape!E35)*TOCA!$D35","v":2627.3069984252506},{"$f":"(Tier1!F35-SystemShape!F35)*TOCA!$D35","v":-552.87730433600154},{"$f":"(Tier1!G35-SystemShape!G35)*TOCA!$D35","v":1803.5130089404993},{"$f":"(Tier1!H35-SystemShape!H35)*TOCA!$D35","v":1055.5892219944981},{"$f":"(Tier1!I35-SystemShape!I35)*TOCA!$D35","v":4095.7707608479996},{"$f":"(Tier1!J35-SystemShape!J35)*TOCA!$D35","v":959.54323398250199},{"$f":"(Tier1!K35-SystemShape!K35)*TOCA!$D35","v":3560.5296268894981},{"$f":"(Tier1!L35-SystemShape!L35)*TOCA!$D35","v":1722.6692995644989},{"$f":"(Tier1!M35-SystemShape!M35)*TOCA!$D35","v":4249.4734726045008},{"$f":"(Tier1!N35-SystemShape!N35)*TOCA!$D35","v":398.62783593150016},{"$f":"(Tier1!O35-SystemShape!O35)*TOCA!$D35","v":1890.9429316390015},{"$f":"(Tier1!P35-SystemShape!P35)*TOCA!$D35","v":1616.7826779512507},{"$f":"(Tier1!Q35-SystemShape!Q35)*TOCA!$D35","v":2454.4549226371273},{"$f":"(Tier1!R35-SystemShape!R35)*TOCA!$D35","v":-5376.7847095760044},{"$f":"(Tier1!S35-SystemShape!S35)*TOCA!$D35","v":-1707.6626404832496},{"$f":"(Tier1!T35-SystemShape!T35)*TOCA!$D35","v":-7286.2645057870013},{"$f":"(Tier1!U35-SystemShape!U35)*TOCA!$D35","v":-2992.9845985352513},{"$f":"(Tier1!V35-SystemShape!V35)*TOCA!$D35","v":-4804.6459206179989},{"$f":"(Tier1!W35-SystemShape!W35)*TOCA!$D35","v":-439.59604587374997},{"$f":"(Tier1!X35-SystemShape!X35)*TOCA!$D35","v":-3627.392241101752},{"$f":"(Tier1!Y35-SystemShape!Y35)*TOCA!$D35","v":-558.86390996632326},{"$f":"(Tier1!Z35-SystemShape!Z35)*TOCA!$D35","v":-1908.2205961130003},{"$f":"(Tier1!AA35-SystemShape!AA35)*TOCA!$D35","v":211.32937055199909},{"$f":"(Tier1!AB35-SystemShape!AB35)*TOCA!$D35","v":2620.9079928727988},{"$f":"(Tier1!AC35-SystemShape!AC35)*TOCA!$D35","v":2634.4723452449016},{"$f":"(Tier1!AD35-SystemShape!AD35)*TOCA!$D35","v":-538.84000882559849},{"$f":"(Tier1!AE35-SystemShape!AE35)*TOCA!$D35","v":1812.6112870538},{"$f":"(Tier1!AF35-SystemShape!AF35)*TOCA!$D35","v":1070.7273106721987},{"$f":"(Tier1!AG35-SystemShape!AG35)*TOCA!$D35","v":4105.6005337408005},{"$f":"(Tier1!AH35-SystemShape!AH35)*TOCA!$D35","v":975.60670835700512},{"$f":"(Tier1!AI35-SystemShape!AI35)*TOCA!$D35","v":3570.4116204141992},{"$f":"(Tier1!AJ35-SystemShape!AJ35)*TOCA!$D35","v":1671.8075054122019},{"$f":"(Tier1!AK35-SystemShape!AK35)*TOCA!$D35","v":4053.4421628122},{"$f":"(Tier1!AL35-SystemShape!AL35)*TOCA!$D35","v":413.46248811739861},{"$f":"(Tier1!AM35-SystemShape!AM35)*TOCA!$D35","v":1900.4735452844016},{"$f":"(Tier1!AN35-SystemShape!AN35)*TOCA!$D35","v":1628.4890313944998},{"$f":"(Tier1!AO35-SystemShape!AO35)*TOCA!$D35","v":2461.9808405226522},{"$f":"(Tier1!AP35-SystemShape!AP35)*TOCA!$D35","v":-5362.2858971296009},{"$f":"(Tier1!AQ35-SystemShape!AQ35)*TOCA!$D35","v":-1698.3012431016978},{"$f":"(Tier1!AR35-SystemShape!AR35)*TOCA!$D35","v":-7270.9564717051999},{"$f":"(Tier1!AS35-SystemShape!AS35)*TOCA!$D35","v":-2983.9147158009},{"$f":"(Tier1!AT35-SystemShape!AT35)*TOCA!$D35","v":-4791.4576840327991},{"$f":"(Tier1!AU35-SystemShape!AU35)*TOCA!$D35","v":-431.62073857550058},{"$f":"(Tier1!AV35-SystemShape!AV35)*TOCA!$D35","v":-3614.4135933643011},{"$f":"(Tier1!AW35-SystemShape!AW35)*TOCA!$D35","v":-551.38303622296735},{"$f":"(Tier1!AX35-SystemShape!AX35)*TOCA!$D35","v":-1896.9763615348002},{"$f":"(Tier1!AY35-SystemShape!AY35)*TOCA!$D35","v":218.91185769920048}]
[null,10106,"Clearwater Power",{"$f":"(Tier1!D44-SystemShape!D44)*TOCA!$D44","v":0},{"$f":"(Tier1!E44-SystemShape!E44)*TOCA!$D44","v":0},{"$f":"(Tier1!F44-SystemShape!F44)*TOCA!$D44","v":0},{"$f":"(Tier1!G44-SystemShape!G44)*TOCA!$D44","v":0},{"$f":"(Tier1!H44-SystemShape!H44)*TOCA!$D44","v":0},{"$f":"(Tier1!I44-SystemShape!I44)*TOCA!$D44","v":0},{"$f":"(Tier1!J44-SystemShape!J44)*TOCA!$D44","v":0},{"$f":"(Tier1!K44-SystemShape!K44)*TOCA!$D44","v":0},{"$f":"(Tier1!L44-SystemShape!L44)*TOCA!$D44","v":0},{"$f":"(Tier1!M44-SystemShape!M44)*TOCA!$D44","v":0},{"$f":"(Tier1!N44-SystemShape!N44)*TOCA!$D44","v":0},{"$f":"(Tier1!O44-SystemShape!O44)*TOCA!$D44","v":0},{"$f":"(Tier1!P44-SystemShape!P44)*TOCA!$D44","v":0},{"$f":"(Tier1!Q44-SystemShape!Q44)*TOCA!$D44","v":0},{"$f":"(Tier1!R44-SystemShape!R44)*TOCA!$D44","v":0},{"$f":"(Tier1!S44-SystemShape!S44)*TOCA!$D44","v":0},{"$f":"(Tier1!T44-SystemShape!T44)*TOCA!$D44","v":0},{"$f":"(Tier1!U44-SystemShape!U44)*TOCA!$D44","v":0},{"$f":"(Tier1!V44-SystemShape!V44)*TOCA!$D44","v":0},{"$f":"(Tier1!W44-SystemShape!W44)*TOCA!$D44","v":0},{"$f":"(Tier1!X44-SystemShape!X44)*TOCA!$D44","v":0},{"$f":"(Tier1!Y44-SystemShape!Y44)*TOCA!$D44","v":0},{"$f":"(Tier1!Z44-SystemShape!Z44)*TOCA!$D44","v":0},{"$f":"(Tier1!AA44-SystemShape!AA44)*TOCA!$D44","v":0},{"$f":"(Tier1!AB44-SystemShape!AB44)*TOCA!$D44","v":0},{"$f":"(Tier1!AC44-SystemShape!AC44)*TOCA!$D44","v":0},{"$f":"(Tier1!AD44-SystemShape!AD44)*TOCA!$D44","v":0},{"$f":"(Tier1!AE44-SystemShape!AE44)*TOCA!$D44","v":0},{"$f":"(Tier1!AF44-SystemShape!AF44)*TOCA!$D44","v":0},{"$f":"(Tier1!AG44-SystemShape!AG44)*TOCA!$D44","v":0},{"$f":"(Tier1!AH44-SystemShape!AH44)*TOCA!$D44","v":0},{"$f":"(Tier1!AI44-SystemShape!AI44)*TOCA!$D44","v":0},{"$f":"(Tier1!AJ44-SystemShape!AJ44)*TOCA!$D44","v":0},{"$f":"(Tier1!AK44-SystemShape!AK44)*TOCA!$D44","v":0},{"$f":"(Tier1!AL44-SystemShape!AL44)*TOCA!$D44","v":0},{"$f":"(Tier1!AM44-SystemShape!AM44)*TOCA!$D44","v":0},{"$f":"(Tier1!AN44-SystemShape!AN44)*TOCA!$D44","v":0},{"$f":"(Tier1!AO44-SystemShape!AO44)*TOCA!$D44","v":0},{"$f":"(Tier1!AP44-SystemShape!AP44)*TOCA!$D44","v":0},{"$f":"(Tier1!AQ44-SystemShape!AQ44)*TOCA!$D44","v":0},{"$f":"(Tier1!AR44-SystemShape!AR44)*TOCA!$D44","v":0},{"$f":"(Tier1!AS44-SystemShape!AS44)*TOCA!$D44","v":0},{"$f":"(Tier1!AT44-SystemShape!AT44)*TOCA!$D44","v":0},{"$f":"(Tier1!AU44-SystemShape!AU44)*TOCA!$D44","v":0},{"$f":"(Tier1!AV44-SystemShape!AV44)*TOCA!$D44","v":0},{"$f":"(Tier1!AW44-SystemShape!AW44)*TOCA!$D44","v":0},{"$f":"(Tier1!AX44-SystemShape!AX44)*TOCA!$D44","v":0},{"$f":"(Tier1!AY44-SystemShape!AY44)*TOCA!$D44","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"(Tier1!D53-SystemShape!D53)*TOCA!$D53","v":0},{"$f":"(Tier1!E53-SystemShape!E53)*TOCA!$D53","v":0},{"$f":"(Tier1!F53-SystemShape!F53)*TOCA!$D53","v":0},{"$f":"(Tier1!G53-SystemShape!G53)*TOCA!$D53","v":0},{"$f":"(Tier1!H53-SystemShape!H53)*TOCA!$D53","v":0},{"$f":"(Tier1!I53-SystemShape!I53)*TOCA!$D53","v":0},{"$f":"(Tier1!J53-SystemShape!J53)*TOCA!$D53","v":0},{"$f":"(Tier1!K53-SystemShape!K53)*TOCA!$D53","v":0},{"$f":"(Tier1!L53-SystemShape!L53)*TOCA!$D53","v":0},{"$f":"(Tier1!M53-SystemShape!M53)*TOCA!$D53","v":0},{"$f":"(Tier1!N53-SystemShape!N53)*TOCA!$D53","v":0},{"$f":"(Tier1!O53-SystemShape!O53)*TOCA!$D53","v":0},{"$f":"(Tier1!P53-SystemShape!P53)*TOCA!$D53","v":0},{"$f":"(Tier1!Q53-SystemShape!Q53)*TOCA!$D53","v":0},{"$f":"(Tier1!R53-SystemShape!R53)*TOCA!$D53","v":0},{"$f":"(Tier1!S53-SystemShape!S53)*TOCA!$D53","v":0},{"$f":"(Tier1!T53-SystemShape!T53)*TOCA!$D53","v":0},{"$f":"(Tier1!U53-SystemShape!U53)*TOCA!$D53","v":0},{"$f":"(Tier1!V53-SystemShape!V53)*TOCA!$D53","v":0},{"$f":"(Tier1!W53-SystemShape!W53)*TOCA!$D53","v":0},{"$f":"(Tier1!X53-SystemShape!X53)*TOCA!$D53","v":0},{"$f":"(Tier1!Y53-SystemShape!Y53)*TOCA!$D53","v":0},{"$f":"(Tier1!Z53-SystemShape!Z53)*TOCA!$D53","v":0},{"$f":"(Tier1!AA53-SystemShape!AA53)*TOCA!$D53","v":0},{"$f":"(Tier1!AB53-SystemShape!AB53)*TOCA!$D53","v":0},{"$f":"(Tier1!AC53-SystemShape!AC53)*TOCA!$D53","v":0},{"$f":"(Tier1!AD53-SystemShape!AD53)*TOCA!$D53","v":0},{"$f":"(Tier1!AE53-SystemShape!AE53)*TOCA!$D53","v":0},{"$f":"(Tier1!AF53-SystemShape!AF53)*TOCA!$D53","v":0},{"$f":"(Tier1!AG53-SystemShape!AG53)*TOCA!$D53","v":0},{"$f":"(Tier1!AH53-SystemShape!AH53)*TOCA!$D53","v":0},{"$f":"(Tier1!AI53-SystemShape!AI53)*TOCA!$D53","v":0},{"$f":"(Tier1!AJ53-SystemShape!AJ53)*TOCA!$D53","v":0},{"$f":"(Tier1!AK53-SystemShape!AK53)*TOCA!$D53","v":0},{"$f":"(Tier1!AL53-SystemShape!AL53)*TOCA!$D53","v":0},{"$f":"(Tier1!AM53-SystemShape!AM53)*TOCA!$D53","v":0},{"$f":"(Tier1!AN53-SystemShape!AN53)*TOCA!$D53","v":0},{"$f":"(Tier1!AO53-SystemShape!AO53)*TOCA!$D53","v":0},{"$f":"(Tier1!AP53-SystemShape!AP53)*TOCA!$D53","v":0},{"$f":"(Tier1!AQ53-SystemShape!AQ53)*TOCA!$D53","v":0},{"$f":"(Tier1!AR53-SystemShape!AR53)*TOCA!$D53","v":0},{"$f":"(Tier1!AS53-SystemShape!AS53)*TOCA!$D53","v":0},{"$f":"(Tier1!AT53-SystemShape!AT53)*TOCA!$D53","v":0},{"$f":"(Tier1!AU53-SystemShape!AU53)*TOCA!$D53","v":0},{"$f":"(Tier1!AV53-SystemShape!AV53)*TOCA!$D53","v":0},{"$f":"(Tier1!AW53-SystemShape!AW53)*TOCA!$D53","v":0},{"$f":"(Tier1!AX53-SystemShape!AX53)*TOCA!$D53","v":0},{"$f":"(Tier1!AY53-SystemShape!AY53)*TOCA!$D53","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"(Tier1!D62-SystemShape!D62)*TOCA!$D62","v":-1.8025713272000417},{"$f":"(Tier1!E62-SystemShape!E62)*TOCA!$D62","v":17.053547269900022},{"$f":"(Tier1!F62-SystemShape!F62)*TOCA!$D62","v":-22.396010425600025},{"$f":"(Tier1!G62-SystemShape!G62)*TOCA!$D62","v":11.235320103800007},{"$f":"(Tier1!H62-SystemShape!H62)*TOCA!$D62","v":39.183901122200012},{"$f":"(Tier1!I62-SystemShape!I62)*TOCA!$D62","v":80.686242540800009},{"$f":"(Tier1!J62-SystemShape!J62)*TOCA!$D62","v":28.606441606999965},{"$f":"(Tier1!K62-SystemShape!K62)*TOCA!$D62","v":66.746710364199998},{"$f":"(Tier1!L62-SystemShape!L62)*TOCA!$D62","v":13.089289294200029},{"$f":"(Tier1!M62-SystemShape!M62)*TOCA!$D62","v":46.644882478200003},{"$f":"(Tier1!N62-SystemShape!N62)*TOCA!$D62","v":-33.331321732599974},{"$f":"(Tier1!O62-SystemShape!O62)*TOCA!$D62","v":11.024191184399996},{"$f":"(Tier1!P62-SystemShape!P62)*TOCA!$D62","v":-8.6080259805000026},{"$f":"(Tier1!Q62-SystemShape!Q62)*TOCA!$D62","v":7.0580149851500238},{"$f":"(Tier1!R62-SystemShape!R62)*TOCA!$D62","v":-62.580542729600012},{"$f":"(Tier1!S62-SystemShape!S62)*TOCA!$D62","v":-30.10425492669998},{"$f":"(Tier1!T62-SystemShape!T62)*TOCA!$D62","v":-62.239556405200005},{"$f":"(Tier1!U62-SystemShape!U62)*TOCA!$D62","v":-22.347108825900008},{"$f":"(Tier1!V62-SystemShape!V62)*TOCA!$D62","v":-9.1126298327999677},{"$f":"(Tier1!W62-SystemShape!W62)*TOCA!$D62","v":-2.5284504999945057E-3},{"$f":"(Tier1!X62-SystemShape!X62)*TOCA!$D62","v":-17.043970039300007},{"$f":"(Tier1!Y62-SystemShape!Y62)*TOCA!$D62","v":-11.314613205469996},{"$f":"(Tier1!Z62-SystemShape!Z62)*TOCA!$D62","v":-31.326666834800022},{"$f":"(Tier1!AA62-SystemShape!AA62)*TOCA!$D62","v":-9.7995111008000038},{"$f":"(Tier1!AB62-SystemShape!AB62)*TOCA!$D62","v":5.4634286727999779},{"$f":"(Tier1!AC62-SystemShape!AC62)*TOCA!$D62","v":9.9785472699000053},{"$f":"(Tier1!AD62-SystemShape!AD62)*TOCA!$D62","v":-22.288010425600021},{"$f":"(Tier1!AE62-SystemShape!AE62)*TOCA!$D62","v":11.318320103800005},{"$f":"(Tier1!AF62-SystemShape!AF62)*TOCA!$D62","v":39.287901122199997},{"$f":"(Tier1!AG62-SystemShape!AG62)*TOCA!$D62","v":80.773242540799998},{"$f":"(Tier1!AH62-SystemShape!AH62)*TOCA!$D62","v":28.713441606999993},{"$f":"(Tier1!AI62-SystemShape!AI62)*TOCA!$D62","v":66.830710364200002},{"$f":"(Tier1!AJ62-SystemShape!AJ62)*TOCA!$D62","v":11.692860862200035},{"$f":"(Tier1!AK62-SystemShape!AK62)*TOCA!$D62","v":45.740668262199989},{"$f":"(Tier1!AL62-SystemShape!AL62)*TOCA!$D62","v":-33.22532173259998},{"$f":"(Tier1!AM62-SystemShape!AM62)*TOCA!$D62","v":11.108191184399999},{"$f":"(Tier1!AN62-SystemShape!AN62)*TOCA!$D62","v":-8.4970259804999841},{"$f":"(Tier1!AO62-SystemShape!AO62)*TOCA!$D62","v":7.1370149851500315},{"$f":"(Tier1!AP62-SystemShape!AP62)*TOCA!$D62","v":-62.468542729600017},{"$f":"(Tier1!AQ62-SystemShape!AQ62)*TOCA!$D62","v":-30.026254926699977},{"$f":"(Tier1!AR62-SystemShape!AR62)*TOCA!$D62","v":-62.125556405200001},{"$f":"(Tier1!AS62-SystemShape!AS62)*TOCA!$D62","v":-22.27010882590001},{"$f":"(Tier1!AT62-SystemShape!AT62)*TOCA!$D62","v":-8.9966298327999823},{"$f":"(Tier1!AU62-SystemShape!AU62)*TOCA!$D62","v":7.0471549499984576E-2},{"$f":"(Tier1!AV62-SystemShape!AV62)*TOCA!$D62","v":-23.947970039300003},{"$f":"(Tier1!AW62-SystemShape!AW62)*TOCA!$D62","v":-4.2206132054699879},{"$f":"(Tier1!AX62-SystemShape!AX62)*TOCA!$D62","v":-24.894666834800006},{"$f":"(Tier1!AY62-SystemShape!AY62)*TOCA!$D62","v":-16.041511100800008}]
[null,10203,"Idaho County L & P",{"$f":"(Tier1!D71-SystemShape!D71)*TOCA!$D71","v":367.16322593439963},{"$f":"(Tier1!E71-SystemShape!E71)*TOCA!$D71","v":64.033985450199907},{"$f":"(Tier1!F71-SystemShape!F71)*TOCA!$D71","v":546.95494629120003},{"$f":"(Tier1!G71-SystemShape!G71)*TOCA!$D71","v":504.98415617239971},{"$f":"(Tier1!H71-SystemShape!H71)*TOCA!$D71","v":1251.4327439755994},{"$f":"(Tier1!I71-SystemShape!I71)*TOCA!$D71","v":1077.3679449984002},{"$f":"(Tier1!J71-SystemShape!J71)*TOCA!$D71","v":916.54456748599978},{"$f":"(Tier1!K71-SystemShape!K71)*TOCA!$D71","v":988.25578969159983},{"$f":"(Tier1!L71-SystemShape!L71)*TOCA!$D71","v":366.9306248316002},{"$f":"(Tier1!M71-SystemShape!M71)*TOCA!$D71","v":484.5702368635998},{"$f":"(Tier1!N71-SystemShape!N71)*TOCA!$D71","v":121.88914820519994},{"$f":"(Tier1!O71-SystemShape!O71)*TOCA!$D71","v":55.824404071199979},{"$f":"(Tier1!P71-SystemShape!P71)*TOCA!$D71","v":406.33611891100009},{"$f":"(Tier1!Q71-SystemShape!Q71)*TOCA!$D71","v":220.73323904470021},{"$f":"(Tier1!R71-SystemShape!R71)*TOCA!$D71","v":-665.74809950080044},{"$f":"(Tier1!S71-SystemShape!S71)*TOCA!$D71","v":-427.58003181660001},{"$f":"(Tier1!T71-SystemShape!T71)*TOCA!$D71","v":-797.3229717096001},{"$f":"(Tier1!U71-SystemShape!U71)*TOCA!$D71","v":-538.82333793820021},{"$f":"(Tier1!V71-SystemShape!V71)*TOCA!$D71","v":9.0048603855998408},{"$f":"(Tier1!W71-SystemShape!W71)*TOCA!$D71","v":-25.156023149000021},{"$f":"(Tier1!X71-SystemShape!X71)*TOCA!$D71","v":56.877965148599742},{"$f":"(Tier1!Y71-SystemShape!Y71)*TOCA!$D71","v":-119.14561503606001},{"$f":"(Tier1!Z71-SystemShape!Z71)*TOCA!$D71","v":-153.34870581040013},{"$f":"(Tier1!AA71-SystemShape!AA71)*TOCA!$D71","v":-179.72346387840003},{"$f":"(Tier1!AB71-SystemShape!AB71)*TOCA!$D71","v":378.05322593439951},{"$f":"(Tier1!AC71-SystemShape!AC71)*TOCA!$D71","v":70.410985450200087},{"$f":"(Tier1!AD71-SystemShape!AD71)*TOCA!$D71","v":560.44794629119997},{"$f":"(Tier1!AE71-SystemShape!AE71)*TOCA!$D71","v":514.32415617239985},{"$f":"(Tier1!AF71-SystemShape!AF71)*TOCA!$D71","v":1267.6777439755992},{"$f":"(Tier1!AG71-SystemShape!AG71)*TOCA!$D71","v":1088.9049449984},{"$f":"(Tier1!AH71-SystemShape!AH71)*TOCA!$D71","v":932.20956748599974},{"$f":"(Tier1!AI71-SystemShape!AI71)*TOCA!$D71","v":999.47278969159993},{"$f":"(Tier1!AJ71-SystemShape!AJ71)*TOCA!$D71","v":479.92359849560034},{"$f":"(Tier1!AK71-SystemShape!AK71)*TOCA!$D71","v":543.19472369560003},{"$f":"(Tier1!AL71-SystemShape!AL71)*TOCA!$D71","v":134.84714820520003},{"$f":"(Tier1!AM71-SystemShape!AM71)*TOCA!$D71","v":64.056404071200177},{"$f":"(Tier1!AN71-SystemShape!AN71)*TOCA!$D71","v":417.24811891100035},{"$f":"(Tier1!AO71-SystemShape!AO71)*TOCA!$D71","v":227.59123904470016},{"$f":"(Tier1!AP71-SystemShape!AP71)*TOCA!$D71","v":-655.82809950080036},{"$f":"(Tier1!AQ71-SystemShape!AQ71)*TOCA!$D71","v":-421.16503181659982},{"$f":"(Tier1!AR71-SystemShape!AR71)*TOCA!$D71","v":-787.08697170960022},{"$f":"(Tier1!AS71-SystemShape!AS71)*TOCA!$D71","v":-533.05033793820007},{"$f":"(Tier1!AT71-SystemShape!AT71)*TOCA!$D71","v":20.787860385599743},{"$f":"(Tier1!AU71-SystemShape!AU71)*TOCA!$D71","v":-18.165023149000035},{"$f":"(Tier1!AV71-SystemShape!AV71)*TOCA!$D71","v":68.498965148599837},{"$f":"(Tier1!AW71-SystemShape!AW71)*TOCA!$D71","v":-113.09861503605998},{"$f":"(Tier1!AX71-SystemShape!AX71)*TOCA!$D71","v":-144.35870581040035},{"$f":"(Tier1!AY71-SystemShape!AY71)*TOCA!$D71","v":-173.98046387840009}]
[null,10204,"Idaho Falls Power",{"$f":"(Tier1!D72-SystemShape!D72)*TOCA!$D72","v":16.481006307656571},{"$f":"(Tier1!E72-SystemShape!E72)*TOCA!$D72","v":2012.0121589392111},{"$f":"(Tier1!F72-SystemShape!F72)*TOCA!$D72","v":-2034.0349516545612},{"$f":"(Tier1!G72-SystemShape!G72)*TOCA!$D72","v":1277.600735675187},{"$f":"(Tier1!H72-SystemShape!H72)*TOCA!$D72","v":-197.37914225805798},{"$f":"(Tier1!I72-SystemShape!I72)*TOCA!$D72","v":4113.2069284055233},{"$f":"(Tier1!J72-SystemShape!J72)*TOCA!$D72","v":-36.603218836818996},{"$f":"(Tier1!K72-SystemShape!K72)*TOCA!$D72","v":3709.4267260845409},{"$f":"(Tier1!L72-SystemShape!L72)*TOCA!$D72","v":-815.08251040117466},{"$f":"(Tier1!M72-SystemShape!M72)*TOCA!$D72","v":2585.2427274837737},{"$f":"(Tier1!N72-SystemShape!N72)*TOCA!$D72","v":-3349.4677135195634},{"$f":"(Tier1!O72-SystemShape!O72)*TOCA!$D72","v":228.1886740095124},{"$f":"(Tier1!P72-SystemShape!P72)*TOCA!$D72","v":-885.30848610132671},{"$f":"(Tier1!Q72-SystemShape!Q72)*TOCA!$D72","v":734.66934185678838},{"$f":"(Tier1!R72-SystemShape!R72)*TOCA!$D72","v":-3718.3775311781574},{"$f":"(Tier1!S72-SystemShape!S72)*TOCA!$D72","v":-151.20979233080288},{"$f":"(Tier1!T72-SystemShape!T72)*TOCA!$D72","v":-5896.8980132839588},{"$f":"(Tier1!U72-SystemShape!U72)*TOCA!$D72","v":-451.27135911603546},{"$f":"(Tier1!V72-SystemShape!V72)*TOCA!$D72","v":-1160.5320812934769},{"$f":"(Tier1!W72-SystemShape!W72)*TOCA!$D72","v":2339.3145350458981},{"$f":"(Tier1!X72-SystemShape!X72)*TOCA!$D72","v":-656.61420057160649},{"$f":"(Tier1!Y72-SystemShape!Y72)*TOCA!$D72","v":2067.6204925668517},{"$f":"(Tier1!Z72-SystemShape!Z72)*TOCA!$D72","v":-2357.0402714016691},{"$f":"(Tier1!AA72-SystemShape!AA72)*TOCA!$D72","v":967.79562291836555},{"$f":"(Tier1!AB72-SystemShape!AB72)*TOCA!$D72","v":684.43022891187502},{"$f":"(Tier1!AC72-SystemShape!AC72)*TOCA!$D72","v":1516.9196801427934},{"$f":"(Tier1!AD72-SystemShape!AD72)*TOCA!$D72","v":-1923.8814619543991},{"$f":"(Tier1!AE72-SystemShape!AE72)*TOCA!$D72","v":1365.9989111595678},{"$f":"(Tier1!AF72-SystemShape!AF72)*TOCA!$D72","v":-65.513709972299694},{"$f":"(Tier1!AG72-SystemShape!AG72)*TOCA!$D72","v":4226.6112001712772},{"$f":"(Tier1!AH72-SystemShape!AH72)*TOCA!$D72","v":104.45511787115902},{"$f":"(Tier1!AI72-SystemShape!AI72)*TOCA!$D72","v":3820.6457992581345},{"$f":"(Tier1!AJ72-SystemShape!AJ72)*TOCA!$D72","v":-147.86311955783094},{"$f":"(Tier1!AK72-SystemShape!AK72)*TOCA!$D72","v":3104.9179506744003},{"$f":"(Tier1!AL72-SystemShape!AL72)*TOCA!$D72","v":-3240.9158665479517},{"$f":"(Tier1!AM72-SystemShape!AM72)*TOCA!$D72","v":313.51668833575604},{"$f":"(Tier1!AN72-SystemShape!AN72)*TOCA!$D72","v":-788.13496525809387},{"$f":"(Tier1!AO72-SystemShape!AO72)*TOCA!$D72","v":805.68076093453601},{"$f":"(Tier1!AP72-SystemShape!AP72)*TOCA!$D72","v":-3615.1959700677053},{"$f":"(Tier1!AQ72-SystemShape!AQ72)*TOCA!$D72","v":-69.855099916792824},{"$f":"(Tier1!AR72-SystemShape!AR72)*TOCA!$D72","v":-5800.8664889463162},{"$f":"(Tier1!AS72-SystemShape!AS72)*TOCA!$D72","v":-374.44613964592281},{"$f":"(Tier1!AT72-SystemShape!AT72)*TOCA!$D72","v":-1052.1261373419693},{"$f":"(Tier1!AU72-SystemShape!AU72)*TOCA!$D72","v":2424.7884523922803},{"$f":"(Tier1!AV72-SystemShape!AV72)*TOCA!$D72","v":-1172.0913135539085},{"$f":"(Tier1!AW72-SystemShape!AW72)*TOCA!$D72","v":2772.3056629602925},{"$f":"(Tier1!AX72-SystemShape!AX72)*TOCA!$D72","v":-1739.0724037280779},{"$f":"(Tier1!AY72-SystemShape!AY72)*TOCA!$D72","v":506.33318544905887}]
[null,10242,"Lost River Elec Coop",{"$f":"(Tier1!D81-SystemShape!D81)*TOCA!$D81","v":-1717.8120269495998},{"$f":"(Tier1!E81-SystemShape!E81)*TOCA!$D81","v":-1173.9487258092995},{"$f":"(Tier1!F81-SystemShape!F81)*TOCA!$D81","v":-2680.6026105408},{"$f":"(Tier1!G81-SystemShape!G81)*TOCA!$D81","v":-1492.8539217666},{"$f":"(Tier1!H81-SystemShape!H81)*TOCA!$D81","v":-2291.2040676153993},{"$f":"(Tier1!I81-SystemShape!I81)*TOCA!$D81","v":-1182.5680984256001},{"$f":"(Tier1!J81-SystemShape!J81)*TOCA!$D81","v":-2648.3838468489989},{"$f":"(Tier1!K81-SystemShape!K81)*TOCA!$D81","v":-1163.2329459094001},{"$f":"(Tier1!L81-SystemShape!L81)*TOCA!$D81","v":-2400.3284424193989},{"$f":"(Tier1!M81-SystemShape!M81)*TOCA!$D81","v":-950.53578190739995},{"$f":"(Tier1!N81-SystemShape!N81)*TOCA!$D81","v":-2871.2519157917995},{"$f":"(Tier1!O81-SystemShape!O81)*TOCA!$D81","v":-1674.2114098107995},{"$f":"(Tier1!P81-SystemShape!P81)*TOCA!$D81","v":-2058.0021287364998},{"$f":"(Tier1!Q81-SystemShape!Q81)*TOCA!$D81","v":-1242.7508745160494},{"$f":"(Tier1!R81-SystemShape!R81)*TOCA!$D81","v":621.50979878720045},{"$f":"(Tier1!S81-SystemShape!S81)*TOCA!$D81","v":1058.4055328469003},{"$f":"(Tier1!T81-SystemShape!T81)*TOCA!$D81","v":2683.1633109963996},{"$f":"(Tier1!U81-SystemShape!U81)*TOCA!$D81","v":2409.6936615012996},{"$f":"(Tier1!V81-SystemShape!V81)*TOCA!$D81","v":4805.9139630696},{"$f":"(Tier1!W81-SystemShape!W81)*TOCA!$D81","v":4522.1570645535012},{"$f":"(Tier1!X81-SystemShape!X81)*TOCA!$D81","v":3784.8268747151005},{"$f":"(Tier1!Y81-SystemShape!Y81)*TOCA!$D81","v":3267.8432255142902},{"$f":"(Tier1!Z81-SystemShape!Z81)*TOCA!$D81","v":1162.0172436835992},{"$f":"(Tier1!AA81-SystemShape!AA81)*TOCA!$D81","v":1236.4324263455997},{"$f":"(Tier1!AB81-SystemShape!AB81)*TOCA!$D81","v":-1794.9030269496002},{"$f":"(Tier1!AC81-SystemShape!AC81)*TOCA!$D81","v":-1181.7907258092996},{"$f":"(Tier1!AD81-SystemShape!AD81)*TOCA!$D81","v":-2725.5156105408005},{"$f":"(Tier1!AE81-SystemShape!AE81)*TOCA!$D81","v":-1529.0799217665999},{"$f":"(Tier1!AF81-SystemShape!AF81)*TOCA!$D81","v":-2336.1070676153995},{"$f":"(Tier1!AG81-SystemShape!AG81)*TOCA!$D81","v":-1222.5980984256},{"$f":"(Tier1!AH81-SystemShape!AH81)*TOCA!$D81","v":-2696.0668468489989},{"$f":"(Tier1!AI81-SystemShape!AI81)*TOCA!$D81","v":-1200.4819459094001},{"$f":"(Tier1!AJ81-SystemShape!AJ81)*TOCA!$D81","v":-2323.0099777954001},{"$f":"(Tier1!AK81-SystemShape!AK81)*TOCA!$D81","v":-938.53754959539992},{"$f":"(Tier1!AL81-SystemShape!AL81)*TOCA!$D81","v":-2918.3039157917997},{"$f":"(Tier1!AM81-SystemShape!AM81)*TOCA!$D81","v":-1711.9284098107996},{"$f":"(Tier1!AN81-SystemShape!AN81)*TOCA!$D81","v":-2104.4511287364994},{"$f":"(Tier1!AO81-SystemShape!AO81)*TOCA!$D81","v":-1277.2748745160493},{"$f":"(Tier1!AP81-SystemShape!AP81)*TOCA!$D81","v":667.89179878720006},{"$f":"(Tier1!AQ81-SystemShape!AQ81)*TOCA!$D81","v":1093.4485328469004},{"$f":"(Tier1!AR81-SystemShape!AR81)*TOCA!$D81","v":2736.5363109963992},{"$f":"(Tier1!AS81-SystemShape!AS81)*TOCA!$D81","v":2441.7056615013003},{"$f":"(Tier1!AT81-SystemShape!AT81)*TOCA!$D81","v":4851.5839630696019},{"$f":"(Tier1!AU81-SystemShape!AU81)*TOCA!$D81","v":4557.9120645535004},{"$f":"(Tier1!AV81-SystemShape!AV81)*TOCA!$D81","v":3863.524874715099},{"$f":"(Tier1!AW81-SystemShape!AW81)*TOCA!$D81","v":3270.5682255142906},{"$f":"(Tier1!AX81-SystemShape!AX81)*TOCA!$D81","v":1182.1162436835994},{"$f":"(Tier1!AY81-SystemShape!AY81)*TOCA!$D81","v":1301.7164263455998}]
[null,10278,"Northern Lights",{"$f":"(Tier1!D90-SystemShape!D90)*TOCA!$D90","v":0},{"$f":"(Tier1!E90-SystemShape!E90)*TOCA!$D90","v":0},{"$f":"(Tier1!F90-SystemShape!F90)*TOCA!$D90","v":0},{"$f":"(Tier1!G90-SystemShape!G90)*TOCA!$D90","v":0},{"$f":"(Tier1!H90-SystemShape!H90)*TOCA!$D90","v":0},{"$f":"(Tier1!I90-SystemShape!I90)*TOCA!$D90","v":0},{"$f":"(Tier1!J90-SystemShape!J90)*TOCA!$D90","v":0},{"$f":"(Tier1!K90-SystemShape!K90)*TOCA!$D90","v":0},{"$f":"(Tier1!L90-SystemShape!L90)*TOCA!$D90","v":0},{"$f":"(Tier1!M90-SystemShape!M90)*TOCA!$D90","v":0},{"$f":"(Tier1!N90-SystemShape!N90)*TOCA!$D90","v":0},{"$f":"(Tier1!O90-SystemShape!O90)*TOCA!$D90","v":0},{"$f":"(Tier1!P90-SystemShape!P90)*TOCA!$D90","v":0},{"$f":"(Tier1!Q90-SystemShape!Q90)*TOCA!$D90","v":0},{"$f":"(Tier1!R90-SystemShape!R90)*TOCA!$D90","v":0},{"$f":"(Tier1!S90-SystemShape!S90)*TOCA!$D90","v":0},{"$f":"(Tier1!T90-SystemShape!T90)*TOCA!$D90","v":0},{"$f":"(Tier1!U90-SystemShape!U90)*TOCA!$D90","v":0},{"$f":"(Tier1!V90-SystemShape!V90)*TOCA!$D90","v":0},{"$f":"(Tier1!W90-SystemShape!W90)*TOCA!$D90","v":0},{"$f":"(Tier1!X90-SystemShape!X90)*TOCA!$D90","v":0},{"$f":"(Tier1!Y90-SystemShape!Y90)*TOCA!$D90","v":0},{"$f":"(Tier1!Z90-SystemShape!Z90)*TOCA!$D90","v":0},{"$f":"(Tier1!AA90-SystemShape!AA90)*TOCA!$D90","v":0},{"$f":"(Tier1!AB90-SystemShape!AB90)*TOCA!$D90","v":0},{"$f":"(Tier1!AC90-SystemShape!AC90)*TOCA!$D90","v":0},{"$f":"(Tier1!AD90-SystemShape!AD90)*TOCA!$D90","v":0},{"$f":"(Tier1!AE90-SystemShape!AE90)*TOCA!$D90","v":0},{"$f":"(Tier1!AF90-SystemShape!AF90)*TOCA!$D90","v":0},{"$f":"(Tier1!AG90-SystemShape!AG90)*TOCA!$D90","v":0},{"$f":"(Tier1!AH90-SystemShape!AH90)*TOCA!$D90","v":0},{"$f":"(Tier1!AI90-SystemShape!AI90)*TOCA!$D90","v":0},{"$f":"(Tier1!AJ90-SystemShape!AJ90)*TOCA!$D90","v":0},{"$f":"(Tier1!AK90-SystemShape!AK90)*TOCA!$D90","v":0},{"$f":"(Tier1!AL90-SystemShape!AL90)*TOCA!$D90","v":0},{"$f":"(Tier1!AM90-SystemShape!AM90)*TOCA!$D90","v":0},{"$f":"(Tier1!AN90-SystemShape!AN90)*TOCA!$D90","v":0},{"$f":"(Tier1!AO90-SystemShape!AO90)*TOCA!$D90","v":0},{"$f":"(Tier1!AP90-SystemShape!AP90)*TOCA!$D90","v":0},{"$f":"(Tier1!AQ90-SystemShape!AQ90)*TOCA!$D90","v":0},{"$f":"(Tier1!AR90-SystemShape!AR90)*TOCA!$D90","v":0},{"$f":"(Tier1!AS90-SystemShape!AS90)*TOCA!$D90","v":0},{"$f":"(Tier1!AT90-SystemShape!AT90)*TOCA!$D90","v":0},{"$f":"(Tier1!AU90-SystemShape!AU90)*TOCA!$D90","v":0},{"$f":"(Tier1!AV90-SystemShape!AV90)*TOCA!$D90","v":0},{"$f":"(Tier1!AW90-SystemShape!AW90)*TOCA!$D90","v":0},{"$f":"(Tier1!AX90-SystemShape!AX90)*TOCA!$D90","v":0},{"$f":"(Tier1!AY90-SystemShape!AY90)*TOCA!$D90","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"(Tier1!D99-SystemShape!D99)*TOCA!$D99","v":-5008.9046289259022},{"$f":"(Tier1!E99-SystemShape!E99)*TOCA!$D99","v":-2686.490670154556},{"$f":"(Tier1!F99-SystemShape!F99)*TOCA!$D99","v":6801.3384285530392},{"$f":"(Tier1!G99-SystemShape!G99)*TOCA!$D99","v":7296.3519472272901},{"$f":"(Tier1!H99-SystemShape!H99)*TOCA!$D99","v":3585.1962655030584},{"$f":"(Tier1!I99-SystemShape!I99)*TOCA!$D99","v":5788.9357717864114},{"$f":"(Tier1!J99-SystemShape!J99)*TOCA!$D99","v":10418.241211649365},{"$f":"(Tier1!K99-SystemShape!K99)*TOCA!$D99","v":10575.967973315424},{"$f":"(Tier1!L99-SystemShape!L99)*TOCA!$D99","v":9815.580510506381},{"$f":"(Tier1!M99-SystemShape!M99)*TOCA!$D99","v":9277.7377351182367},{"$f":"(Tier1!N99-SystemShape!N99)*TOCA!$D99","v":7564.4248928065426},{"$f":"(Tier1!O99-SystemShape!O99)*TOCA!$D99","v":7753.4920985581448},{"$f":"(Tier1!P99-SystemShape!P99)*TOCA!$D99","v":-8624.3320066532488},{"$f":"(Tier1!Q99-SystemShape!Q99)*TOCA!$D99","v":-5429.5831005025238},{"$f":"(Tier1!R99-SystemShape!R99)*TOCA!$D99","v":-12301.399406558401},{"$f":"(Tier1!S99-SystemShape!S99)*TOCA!$D99","v":-7942.6014109555499},{"$f":"(Tier1!T99-SystemShape!T99)*TOCA!$D99","v":-12987.9769164258},{"$f":"(Tier1!U99-SystemShape!U99)*TOCA!$D99","v":-7695.2681813323507},{"$f":"(Tier1!V99-SystemShape!V99)*TOCA!$D99","v":-6380.0189255044361},{"$f":"(Tier1!W99-SystemShape!W99)*TOCA!$D99","v":-2974.5315730050315},{"$f":"(Tier1!X99-SystemShape!X99)*TOCA!$D99","v":-5885.7849039092689},{"$f":"(Tier1!Y99-SystemShape!Y99)*TOCA!$D99","v":-2645.0886214909565},{"$f":"(Tier1!Z99-SystemShape!Z99)*TOCA!$D99","v":-123.71563143420099},{"$f":"(Tier1!AA99-SystemShape!AA99)*TOCA!$D99","v":1806.0187122767993},{"$f":"(Tier1!AB99-SystemShape!AB99)*TOCA!$D99","v":-4855.6073417000753},{"$f":"(Tier1!AC99-SystemShape!AC99)*TOCA!$D99","v":-2860.8154613803472},{"$f":"(Tier1!AD99-SystemShape!AD99)*TOCA!$D99","v":6750.2150199538355},{"$f":"(Tier1!AE99-SystemShape!AE99)*TOCA!$D99","v":7255.3254118264313},{"$f":"(Tier1!AF99-SystemShape!AF99)*TOCA!$D99","v":3540.3083300192193},{"$f":"(Tier1!AG99-SystemShape!AG99)*TOCA!$D99","v":5750.3321472703101},{"$f":"(Tier1!AH99-SystemShape!AH99)*TOCA!$D99","v":10352.538574229995},{"$f":"(Tier1!AI99-SystemShape!AI99)*TOCA!$D99","v":10524.163970734766},{"$f":"(Tier1!AJ99-SystemShape!AJ99)*TOCA!$D99","v":10043.631667116299},{"$f":"(Tier1!AK99-SystemShape!AK99)*TOCA!$D99","v":9564.2485592162975},{"$f":"(Tier1!AL99-SystemShape!AL99)*TOCA!$D99","v":7509.3681584001242},{"$f":"(Tier1!AM99-SystemShape!AM99)*TOCA!$D99","v":7710.2143289646046},{"$f":"(Tier1!AN99-SystemShape!AN99)*TOCA!$D99","v":-8627.9053079865844},{"$f":"(Tier1!AO99-SystemShape!AO99)*TOCA!$D99","v":-5432.1943591691916},{"$f":"(Tier1!AP99-SystemShape!AP99)*TOCA!$D99","v":-12301.399406558401},{"$f":"(Tier1!AQ99-SystemShape!AQ99)*TOCA!$D99","v":-7942.6014109555499},{"$f":"(Tier1!AR99-SystemShape!AR99)*TOCA!$D99","v":-12987.9769164258},{"$f":"(Tier1!AS99-SystemShape!AS99)*TOCA!$D99","v":-7695.2681813323507},{"$f":"(Tier1!AT99-SystemShape!AT99)*TOCA!$D99","v":-6393.1594529883014},{"$f":"(Tier1!AU99-SystemShape!AU99)*TOCA!$D99","v":-2984.8923735211565},{"$f":"(Tier1!AV99-SystemShape!AV99)*TOCA!$D99","v":-6089.117276554417},{"$f":"(Tier1!AW99-SystemShape!AW99)*TOCA!$D99","v":-2465.8760328457861},{"$f":"(Tier1!AX99-SystemShape!AX99)*TOCA!$D99","v":241.83309496579932},{"$f":"(Tier1!AY99-SystemShape!AY99)*TOCA!$D99","v":1392.230417876799}]
[null,10352,"Skamania County PUD #1",{"$f":"(Tier1!D108-SystemShape!D108)*TOCA!$D108","v":1166.2636074395996},{"$f":"(Tier1!E108-SystemShape!E108)*TOCA!$D108","v":269.46161332305064},{"$f":"(Tier1!F108-SystemShape!F108)*TOCA!$D108","v":187.35144806080007},{"$f":"(Tier1!G108-SystemShape!G108)*TOCA!$D108","v":-61.622453255899927},{"$f":"(Tier1!H108-SystemShape!H108)*TOCA!$D108","v":909.31662156290076},{"$f":"(Tier1!I108-SystemShape!I108)*TOCA!$D108","v":1015.6257770656002},{"$f":"(Tier1!J108-SystemShape!J108)*TOCA!$D108","v":1872.4039021365006},{"$f":"(Tier1!K108-SystemShape!K108)*TOCA!$D108","v":1299.9153865819007},{"$f":"(Tier1!L108-SystemShape!L108)*TOCA!$D108","v":1371.0582677169014},{"$f":"(Tier1!M108-SystemShape!M108)*TOCA!$D108","v":932.66348440489946},{"$f":"(Tier1!N108-SystemShape!N108)*TOCA!$D108","v":203.50490677430116},{"$f":"(Tier1!O108-SystemShape!O108)*TOCA!$D108","v":15.912063455800308},{"$f":"(Tier1!P108-SystemShape!P108)*TOCA!$D108","v":1295.9921491802506},{"$f":"(Tier1!Q108-SystemShape!Q108)*TOCA!$D108","v":201.90094587042586},{"$f":"(Tier1!R108-SystemShape!R108)*TOCA!$D108","v":-1488.0169094672001},{"$f":"(Tier1!S108-SystemShape!S108)*TOCA!$D108","v":-1447.3058305506493},{"$f":"(Tier1!T108-SystemShape!T108)*TOCA!$D108","v":-2347.5598247813987},{"$f":"(Tier1!U108-SystemShape!U108)*TOCA!$D108","v":-1480.8156700650497},{"$f":"(Tier1!V108-SystemShape!V108)*TOCA!$D108","v":-901.08973405959932},{"$f":"(Tier1!W108-SystemShape!W108)*TOCA!$D108","v":-810.97471698474965},{"$f":"(Tier1!X108-SystemShape!X108)*TOCA!$D108","v":-391.55976668634958},{"$f":"(Tier1!Y108-SystemShape!Y108)*TOCA!$D108","v":-701.50496777466424},{"$f":"(Tier1!Z108-SystemShape!Z108)*TOCA!$D108","v":-536.45568439859926},{"$f":"(Tier1!AA108-SystemShape!AA108)*TOCA!$D108","v":-571.16477798559981},{"$f":"(Tier1!AB108-SystemShape!AB108)*TOCA!$D108","v":1439.5260309279993},{"$f":"(Tier1!AC108-SystemShape!AC108)*TOCA!$D108","v":13.118898174000151},{"$f":"(Tier1!AD108-SystemShape!AD108)*TOCA!$D108","v":197.91853734399865},{"$f":"(Tier1!AE108-SystemShape!AE108)*TOCA!$D108","v":-55.275677012000415},{"$f":"(Tier1!AF108-SystemShape!AF108)*TOCA!$D108","v":922.67111577200012},{"$f":"(Tier1!AG108-SystemShape!AG108)*TOCA!$D108","v":1025.465196608},{"$f":"(Tier1!AH108-SystemShape!AH108)*TOCA!$D108","v":1889.0582578199992},{"$f":"(Tier1!AI108-SystemShape!AI108)*TOCA!$D108","v":1310.5671586919998},{"$f":"(Tier1!AJ108-SystemShape!AJ108)*TOCA!$D108","v":1286.0124481719995},{"$f":"(Tier1!AK108-SystemShape!AK108)*TOCA!$D108","v":938.5503721719997},{"$f":"(Tier1!AL108-SystemShape!AL108)*TOCA!$D108","v":214.69015752399991},{"$f":"(Tier1!AM108-SystemShape!AM108)*TOCA!$D108","v":22.7831559440001},{"$f":"(Tier1!AN108-SystemShape!AN108)*TOCA!$D108","v":1307.9356850699996},{"$f":"(Tier1!AO108-SystemShape!AO108)*TOCA!$D108","v":207.84528413900034},{"$f":"(Tier1!AP108-SystemShape!AP108)*TOCA!$D108","v":-1481.7305416960016},{"$f":"(Tier1!AQ108-SystemShape!AQ108)*TOCA!$D108","v":-1444.5837449420001},{"$f":"(Tier1!AR108-SystemShape!AR108)*TOCA!$D108","v":-2343.0528493520005},{"$f":"(Tier1!AS108-SystemShape!AS108)*TOCA!$D108","v":-1478.3924227339999},{"$f":"(Tier1!AT108-SystemShape!AT108)*TOCA!$D108","v":-894.1295325279998},{"$f":"(Tier1!AU108-SystemShape!AU108)*TOCA!$D108","v":-807.49735713000018},{"$f":"(Tier1!AV108-SystemShape!AV108)*TOCA!$D108","v":-613.96246621800037},{"$f":"(Tier1!AW108-SystemShape!AW108)*TOCA!$D108","v":-467.46315582219995},{"$f":"(Tier1!AX108-SystemShape!AX108)*TOCA!$D108","v":-313.12299304800126},{"$f":"(Tier1!AY108-SystemShape!AY108)*TOCA!$D108","v":-784.066222208}]
[null,10379,"Steilacoom, Town of",{"$f":"(Tier1!D117-SystemShape!D117)*TOCA!$D117","v":331.47786540719994},{"$f":"(Tier1!E117-SystemShape!E117)*TOCA!$D117","v":107.60145037010011},{"$f":"(Tier1!F117-SystemShape!F117)*TOCA!$D117","v":232.39213426559991},{"$f":"(Tier1!G117-SystemShape!G117)*TOCA!$D117","v":245.07706557619986},{"$f":"(Tier1!H117-SystemShape!H117)*TOCA!$D117","v":456.68636679780002},{"$f":"(Tier1!I117-SystemShape!I117)*TOCA!$D117","v":303.11129633919995},{"$f":"(Tier1!J117-SystemShape!J117)*TOCA!$D117","v":306.42052359300033},{"$f":"(Tier1!K117-SystemShape!K117)*TOCA!$D117","v":387.34890875580004},{"$f":"(Tier1!L117-SystemShape!L117)*TOCA!$D117","v":275.21167782580005},{"$f":"(Tier1!M117-SystemShape!M117)*TOCA!$D117","v":321.93570704180001},{"$f":"(Tier1!N117-SystemShape!N117)*TOCA!$D117","v":27.894560372600154},{"$f":"(Tier1!O117-SystemShape!O117)*TOCA!$D117","v":-19.24587134440003},{"$f":"(Tier1!P117-SystemShape!P117)*TOCA!$D117","v":201.97042618050023},{"$f":"(Tier1!Q117-SystemShape!Q117)*TOCA!$D117","v":107.5502925548501},{"$f":"(Tier1!R117-SystemShape!R117)*TOCA!$D117","v":-573.62758783039999},{"$f":"(Tier1!S117-SystemShape!S117)*TOCA!$D117","v":-297.85553919329982},{"$f":"(Tier1!T117-SystemShape!T117)*TOCA!$D117","v":-795.04915031479982},{"$f":"(Tier1!U117-SystemShape!U117)*TOCA!$D117","v":-441.95693041409993},{"$f":"(Tier1!V117-SystemShape!V117)*TOCA!$D117","v":-384.60724024720002},{"$f":"(Tier1!W117-SystemShape!W117)*TOCA!$D117","v":-94.603763349499786},{"$f":"(Tier1!X117-SystemShape!X117)*TOCA!$D117","v":-276.4949534407001},{"$f":"(Tier1!Y117-SystemShape!Y117)*TOCA!$D117","v":-79.712804286529945},{"$f":"(Tier1!Z117-SystemShape!Z117)*TOCA!$D117","v":-179.52089044520017},{"$f":"(Tier1!AA117-SystemShape!AA117)*TOCA!$D117","v":-162.35924377920003},{"$f":"(Tier1!AB117-SystemShape!AB117)*TOCA!$D117","v":334.10353329919963},{"$f":"(Tier1!AC117-SystemShape!AC117)*TOCA!$D117","v":108.75337119360006},{"$f":"(Tier1!AD117-SystemShape!AD117)*TOCA!$D117","v":233.06367228159979},{"$f":"(Tier1!AE117-SystemShape!AE117)*TOCA!$D117","v":245.93142968319989},{"$f":"(Tier1!AF117-SystemShape!AF117)*TOCA!$D117","v":455.72590958079991},{"$f":"(Tier1!AG117-SystemShape!AG117)*TOCA!$D117","v":302.5113152511999},{"$f":"(Tier1!AH117-SystemShape!AH117)*TOCA!$D117","v":304.65744844799974},{"$f":"(Tier1!AI117-SystemShape!AI117)*TOCA!$D117","v":386.9514946687998},{"$f":"(Tier1!AJ117-SystemShape!AJ117)*TOCA!$D117","v":277.79012494080007},{"$f":"(Tier1!AK117-SystemShape!AK117)*TOCA!$D117","v":313.88571854079987},{"$f":"(Tier1!AL117-SystemShape!AL117)*TOCA!$D117","v":27.651803033600117},{"$f":"(Tier1!AM117-SystemShape!AM117)*TOCA!$D117","v":-19.567136678399947},{"$f":"(Tier1!AN117-SystemShape!AN117)*TOCA!$D117","v":203.87520284800007},{"$f":"(Tier1!AO117-SystemShape!AO117)*TOCA!$D117","v":108.66165216960007},{"$f":"(Tier1!AP117-SystemShape!AP117)*TOCA!$D117","v":-574.50803837440026},{"$f":"(Tier1!AQ117-SystemShape!AQ117)*TOCA!$D117","v":-298.00974666880006},{"$f":"(Tier1!AR117-SystemShape!AR117)*TOCA!$D117","v":-796.0421740928},{"$f":"(Tier1!AS117-SystemShape!AS117)*TOCA!$D117","v":-442.35975557760003},{"$f":"(Tier1!AT117-SystemShape!AT117)*TOCA!$D117","v":-383.60133553920014},{"$f":"(Tier1!AU117-SystemShape!AU117)*TOCA!$D117","v":-93.119931231999999},{"$f":"(Tier1!AV117-SystemShape!AV117)*TOCA!$D117","v":-274.92182395520035},{"$f":"(Tier1!AW117-SystemShape!AW117)*TOCA!$D117","v":-78.304018526079972},{"$f":"(Tier1!AX117-SystemShape!AX117)*TOCA!$D117","v":-177.88670526720034},{"$f":"(Tier1!AY117-SystemShape!AY117)*TOCA!$D117","v":-161.51535109120016}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"(Tier1!D126-SystemShape!D126)*TOCA!$D126","v":336.96915609039957},{"$f":"(Tier1!E126-SystemShape!E126)*TOCA!$D126","v":193.6224985107001},{"$f":"(Tier1!F126-SystemShape!F126)*TOCA!$D126","v":281.74527937919947},{"$f":"(Tier1!G126-SystemShape!G126)*TOCA!$D126","v":259.07840207340018},{"$f":"(Tier1!H126-SystemShape!H126)*TOCA!$D126","v":757.06180534460009},{"$f":"(Tier1!I126-SystemShape!I126)*TOCA!$D126","v":762.03986701439999},{"$f":"(Tier1!J126-SystemShape!J126)*TOCA!$D126","v":746.381850751},{"$f":"(Tier1!K126-SystemShape!K126)*TOCA!$D126","v":685.54839265059991},{"$f":"(Tier1!L126-SystemShape!L126)*TOCA!$D126","v":756.7769201406004},{"$f":"(Tier1!M126-SystemShape!M126)*TOCA!$D126","v":637.78947185259995},{"$f":"(Tier1!N126-SystemShape!N126)*TOCA!$D126","v":106.68731652820043},{"$f":"(Tier1!O126-SystemShape!O126)*TOCA!$D126","v":170.30452810920019},{"$f":"(Tier1!P126-SystemShape!P126)*TOCA!$D126","v":485.04484886350019},{"$f":"(Tier1!Q126-SystemShape!Q126)*TOCA!$D126","v":269.94074100395028},{"$f":"(Tier1!R126-SystemShape!R126)*TOCA!$D126","v":-569.80941849279998},{"$f":"(Tier1!S126-SystemShape!S126)*TOCA!$D126","v":-368.18620571309998},{"$f":"(Tier1!T126-SystemShape!T126)*TOCA!$D126","v":-875.57461636359994},{"$f":"(Tier1!U126-SystemShape!U126)*TOCA!$D126","v":-425.63030361870005},{"$f":"(Tier1!V126-SystemShape!V126)*TOCA!$D126","v":-553.7387079703999},{"$f":"(Tier1!W126-SystemShape!W126)*TOCA!$D126","v":-309.28345384649992},{"$f":"(Tier1!X126-SystemShape!X126)*TOCA!$D126","v":-412.33941552490001},{"$f":"(Tier1!Y126-SystemShape!Y126)*TOCA!$D126","v":-287.26340338170996},{"$f":"(Tier1!Z126-SystemShape!Z126)*TOCA!$D126","v":-302.09126095639999},{"$f":"(Tier1!AA126-SystemShape!AA126)*TOCA!$D126","v":-177.4283470943999},{"$f":"(Tier1!AB126-SystemShape!AB126)*TOCA!$D126","v":428.74615609039961},{"$f":"(Tier1!AC126-SystemShape!AC126)*TOCA!$D126","v":116.27249851070019},{"$f":"(Tier1!AD126-SystemShape!AD126)*TOCA!$D126","v":292.38027937919969},{"$f":"(Tier1!AE126-SystemShape!AE126)*TOCA!$D126","v":266.28440207340009},{"$f":"(Tier1!AF126-SystemShape!AF126)*TOCA!$D126","v":770.38680534460036},{"$f":"(Tier1!AG126-SystemShape!AG126)*TOCA!$D126","v":771.80086701439996},{"$f":"(Tier1!AH126-SystemShape!AH126)*TOCA!$D126","v":760.28885075100015},{"$f":"(Tier1!AI126-SystemShape!AI126)*TOCA!$D126","v":695.03139265060008},{"$f":"(Tier1!AJ126-SystemShape!AJ126)*TOCA!$D126","v":726.76652716460012},{"$f":"(Tier1!AK126-SystemShape!AK126)*TOCA!$D126","v":633.08227536460004},{"$f":"(Tier1!AL126-SystemShape!AL126)*TOCA!$D126","v":117.1433165282001},{"$f":"(Tier1!AM126-SystemShape!AM126)*TOCA!$D126","v":177.43852810919998},{"$f":"(Tier1!AN126-SystemShape!AN126)*TOCA!$D126","v":494.93784886350022},{"$f":"(Tier1!AO126-SystemShape!AO126)*TOCA!$D126","v":276.12874100395015},{"$f":"(Tier1!AP126-SystemShape!AP126)*TOCA!$D126","v":-562.3524184928001},{"$f":"(Tier1!AQ126-SystemShape!AQ126)*TOCA!$D126","v":-363.37320571309988},{"$f":"(Tier1!AR126-SystemShape!AR126)*TOCA!$D126","v":-868.82361636359997},{"$f":"(Tier1!AS126-SystemShape!AS126)*TOCA!$D126","v":-421.24930361869997},{"$f":"(Tier1!AT126-SystemShape!AT126)*TOCA!$D126","v":-547.10070797039975},{"$f":"(Tier1!AU126-SystemShape!AU126)*TOCA!$D126","v":-305.1644538464999},{"$f":"(Tier1!AV126-SystemShape!AV126)*TOCA!$D126","v":-468.25341552489999},{"$f":"(Tier1!AW126-SystemShape!AW126)*TOCA!$D126","v":-220.39840338170995},{"$f":"(Tier1!AX126-SystemShape!AX126)*TOCA!$D126","v":-231.83926095640004},{"$f":"(Tier1!AY126-SystemShape!AY126)*TOCA!$D126","v":-236.92934709439987}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"(Tier1!D135-SystemShape!D135)*TOCA!$D135","v":1038.5492354151993},{"$f":"(Tier1!E135-SystemShape!E135)*TOCA!$D135","v":1108.1210030591005},{"$f":"(Tier1!F135-SystemShape!F135)*TOCA!$D135","v":-1214.6190445504008},{"$f":"(Tier1!G135-SystemShape!G135)*TOCA!$D135","v":162.39606299420029},{"$f":"(Tier1!H135-SystemShape!H135)*TOCA!$D135","v":-1549.1850757601997},{"$f":"(Tier1!I135-SystemShape!I135)*TOCA!$D135","v":-81.40084817279967},{"$f":"(Tier1!J135-SystemShape!J135)*TOCA!$D135","v":-2027.9706096370001},{"$f":"(Tier1!K135-SystemShape!K135)*TOCA!$D135","v":-69.620777182200072},{"$f":"(Tier1!L135-SystemShape!L135)*TOCA!$D135","v":-1309.2012258121986},{"$f":"(Tier1!M135-SystemShape!M135)*TOCA!$D135","v":299.74953364380053},{"$f":"(Tier1!N135-SystemShape!N135)*TOCA!$D135","v":-1268.3251522133987},{"$f":"(Tier1!O135-SystemShape!O135)*TOCA!$D135","v":-249.42417306039988},{"$f":"(Tier1!P135-SystemShape!P135)*TOCA!$D135","v":270.77823332550088},{"$f":"(Tier1!Q135-SystemShape!Q135)*TOCA!$D135","v":706.48371142135147},{"$f":"(Tier1!R135-SystemShape!R135)*TOCA!$D135","v":-1257.4482000864},{"$f":"(Tier1!S135-SystemShape!S135)*TOCA!$D135","v":219.92136986970036},{"$f":"(Tier1!T135-SystemShape!T135)*TOCA!$D135","v":-1275.1807988868004},{"$f":"(Tier1!U135-SystemShape!U135)*TOCA!$D135","v":149.39942573690041},{"$f":"(Tier1!V135-SystemShape!V135)*TOCA!$D135","v":250.22706214480058},{"$f":"(Tier1!W135-SystemShape!W135)*TOCA!$D135","v":1489.9838720955004},{"$f":"(Tier1!X135-SystemShape!X135)*TOCA!$D135","v":784.86537123629932},{"$f":"(Tier1!Y135-SystemShape!Y135)*TOCA!$D135","v":1618.6182222117704},{"$f":"(Tier1!Z135-SystemShape!Z135)*TOCA!$D135","v":799.61940172679988},{"$f":"(Tier1!AA135-SystemShape!AA135)*TOCA!$D135","v":1400.4711591328005},{"$f":"(Tier1!AB135-SystemShape!AB135)*TOCA!$D135","v":1077.5807987311982},{"$f":"(Tier1!AC135-SystemShape!AC135)*TOCA!$D135","v":1138.9031682745999},{"$f":"(Tier1!AD135-SystemShape!AD135)*TOCA!$D135","v":-1196.0623037824016},{"$f":"(Tier1!AE135-SystemShape!AE135)*TOCA!$D135","v":186.08536900519994},{"$f":"(Tier1!AF135-SystemShape!AF135)*TOCA!$D135","v":-1532.4553048012003},{"$f":"(Tier1!AG135-SystemShape!AG135)*TOCA!$D135","v":-59.247728396800994},{"$f":"(Tier1!AH135-SystemShape!AH135)*TOCA!$D135","v":-2014.6357522219996},{"$f":"(Tier1!AI135-SystemShape!AI135)*TOCA!$D135","v":-46.859399733200007},{"$f":"(Tier1!AJ135-SystemShape!AJ135)*TOCA!$D135","v":-1248.8276588412},{"$f":"(Tier1!AK135-SystemShape!AK135)*TOCA!$D135","v":291.02114075879945},{"$f":"(Tier1!AL135-SystemShape!AL135)*TOCA!$D135","v":-1248.3936153604},{"$f":"(Tier1!AM135-SystemShape!AM135)*TOCA!$D135","v":-229.66318684240014},{"$f":"(Tier1!AN135-SystemShape!AN135)*TOCA!$D135","v":302.05448555299972},{"$f":"(Tier1!AO135-SystemShape!AO135)*TOCA!$D135","v":733.14165564809991},{"$f":"(Tier1!AP135-SystemShape!AP135)*TOCA!$D135","v":-1238.3757201984017},{"$f":"(Tier1!AQ135-SystemShape!AQ135)*TOCA!$D135","v":245.01905585819986},{"$f":"(Tier1!AR135-SystemShape!AR135)*TOCA!$D135","v":-1342.8209494808016},{"$f":"(Tier1!AS135-SystemShape!AS135)*TOCA!$D135","v":109.32319970139906},{"$f":"(Tier1!AT135-SystemShape!AT135)*TOCA!$D135","v":191.95345862880004},{"$f":"(Tier1!AU135-SystemShape!AU135)*TOCA!$D135","v":1454.744142173},{"$f":"(Tier1!AV135-SystemShape!AV135)*TOCA!$D135","v":727.51785797779849},{"$f":"(Tier1!AW135-SystemShape!AW135)*TOCA!$D135","v":1585.56319869462},{"$f":"(Tier1!AX135-SystemShape!AX135)*TOCA!$D135","v":749.93557452079858},{"$f":"(Tier1!AY135-SystemShape!AY135)*TOCA!$D135","v":1366.9671461567996}]
[null,11680,"Weiser, City of",{"$f":"(Tier1!D136-SystemShape!D136)*TOCA!$D136","v":387.89514374400005},{"$f":"(Tier1!E136-SystemShape!E136)*TOCA!$D136","v":92.650685952000231},{"$f":"(Tier1!F136-SystemShape!F136)*TOCA!$D136","v":-12.559645888000432},{"$f":"(Tier1!G136-SystemShape!G136)*TOCA!$D136","v":-38.356253376000041},{"$f":"(Tier1!H136-SystemShape!H136)*TOCA!$D136","v":194.414777856},{"$f":"(Tier1!I136-SystemShape!I136)*TOCA!$D136","v":287.40564838399996},{"$f":"(Tier1!J136-SystemShape!J136)*TOCA!$D136","v":239.48522335999996},{"$f":"(Tier1!K136-SystemShape!K136)*TOCA!$D136","v":238.05932601599989},{"$f":"(Tier1!L136-SystemShape!L136)*TOCA!$D136","v":133.03369241600012},{"$f":"(Tier1!M136-SystemShape!M136)*TOCA!$D136","v":142.64784473600002},{"$f":"(Tier1!N136-SystemShape!N136)*TOCA!$D136","v":-272.55452524800012},{"$f":"(Tier1!O136-SystemShape!O136)*TOCA!$D136","v":-241.80391308799994},{"$f":"(Tier1!P136-SystemShape!P136)*TOCA!$D136","v":165.68663136000032},{"$f":"(Tier1!Q136-SystemShape!Q136)*TOCA!$D136","v":-137.98326172799966},{"$f":"(Tier1!R136-SystemShape!R136)*TOCA!$D136","v":-471.28289580800038},{"$f":"(Tier1!S136-SystemShape!S136)*TOCA!$D136","v":-497.86296601599997},{"$f":"(Tier1!T136-SystemShape!T136)*TOCA!$D136","v":-409.47610169599966},{"$f":"(Tier1!U136-SystemShape!U136)*TOCA!$D136","v":-309.27344883200021},{"$f":"(Tier1!V136-SystemShape!V136)*TOCA!$D136","v":882.35453945600011},{"$f":"(Tier1!W136-SystemShape!W136)*TOCA!$D136","v":324.71652575999997},{"$f":"(Tier1!X136-SystemShape!X136)*TOCA!$D136","v":845.09400633599989},{"$f":"(Tier1!Y136-SystemShape!Y136)*TOCA!$D136","v":201.1566804544002},{"$f":"(Tier1!Z136-SystemShape!Z136)*TOCA!$D136","v":112.00030649600012},{"$f":"(Tier1!AA136-SystemShape!AA136)*TOCA!$D136","v":-46.100717184000132},{"$f":"(Tier1!AB136-SystemShape!AB136)*TOCA!$D136","v":486.22814374399968},{"$f":"(Tier1!AC136-SystemShape!AC136)*TOCA!$D136","v":2.5396859520001271},{"$f":"(Tier1!AD136-SystemShape!AD136)*TOCA!$D136","v":-6.9126458880000428},{"$f":"(Tier1!AE136-SystemShape!AE136)*TOCA!$D136","v":-34.755253376000155},{"$f":"(Tier1!AF136-SystemShape!AF136)*TOCA!$D136","v":200.93077785600008},{"$f":"(Tier1!AG136-SystemShape!AG136)*TOCA!$D136","v":291.95264838399999},{"$f":"(Tier1!AH136-SystemShape!AH136)*TOCA!$D136","v":246.50522335999995},{"$f":"(Tier1!AI136-SystemShape!AI136)*TOCA!$D136","v":242.55632601600018},{"$f":"(Tier1!AJ136-SystemShape!AJ136)*TOCA!$D136","v":116.61409305600046},{"$f":"(Tier1!AK136-SystemShape!AK136)*TOCA!$D136","v":148.8350450559999},{"$f":"(Tier1!AL136-SystemShape!AL136)*TOCA!$D136","v":-267.07852524800001},{"$f":"(Tier1!AM136-SystemShape!AM136)*TOCA!$D136","v":-238.41691308799977},{"$f":"(Tier1!AN136-SystemShape!AN136)*TOCA!$D136","v":170.7036313600006},{"$f":"(Tier1!AO136-SystemShape!AO136)*TOCA!$D136","v":-135.2272617279998},{"$f":"(Tier1!AP136-SystemShape!AP136)*TOCA!$D136","v":-466.38089580800033},{"$f":"(Tier1!AQ136-SystemShape!AQ136)*TOCA!$D136","v":-495.06696601599992},{"$f":"(Tier1!AR136-SystemShape!AR136)*TOCA!$D136","v":-404.10810169599972},{"$f":"(Tier1!AS136-SystemShape!AS136)*TOCA!$D136","v":-306.2204488320001},{"$f":"(Tier1!AT136-SystemShape!AT136)*TOCA!$D136","v":889.41353945600031},{"$f":"(Tier1!AU136-SystemShape!AU136)*TOCA!$D136","v":328.57352575999994},{"$f":"(Tier1!AV136-SystemShape!AV136)*TOCA!$D136","v":735.09000633599999},{"$f":"(Tier1!AW136-SystemShape!AW136)*TOCA!$D136","v":321.5126804544002},{"$f":"(Tier1!AX136-SystemShape!AX136)*TOCA!$D136","v":206.78230649599982},{"$f":"(Tier1!AY136-SystemShape!AY136)*TOCA!$D136","v":-133.17071718400007}]
[null,12026,"Jefferson County PUD #1",{"$f":"(Tier1!D137-SystemShape!D137)*TOCA!$D137","v":2949.9124121655968},{"$f":"(Tier1!E137-SystemShape!E137)*TOCA!$D137","v":1765.2990115372995},{"$f":"(Tier1!F137-SystemShape!F137)*TOCA!$D137","v":1326.5747425087975},{"$f":"(Tier1!G137-SystemShape!G137)*TOCA!$D137","v":1230.769803302599},{"$f":"(Tier1!H137-SystemShape!H137)*TOCA!$D137","v":3807.3085047994027},{"$f":"(Tier1!I137-SystemShape!I137)*TOCA!$D137","v":3928.5469166015992},{"$f":"(Tier1!J137-SystemShape!J137)*TOCA!$D137","v":4243.4332058889995},{"$f":"(Tier1!K137-SystemShape!K137)*TOCA!$D137","v":3967.0930493333999},{"$f":"(Tier1!L137-SystemShape!L137)*TOCA!$D137","v":4081.4853554434012},{"$f":"(Tier1!M137-SystemShape!M137)*TOCA!$D137","v":3738.5460114114012},{"$f":"(Tier1!N137-SystemShape!N137)*TOCA!$D137","v":1525.9403047197993},{"$f":"(Tier1!O137-SystemShape!O137)*TOCA!$D137","v":1688.1371609788002},{"$f":"(Tier1!P137-SystemShape!P137)*TOCA!$D137","v":2955.3302997765022},{"$f":"(Tier1!Q137-SystemShape!Q137)*TOCA!$D137","v":1545.0778267240512},{"$f":"(Tier1!R137-SystemShape!R137)*TOCA!$D137","v":-4851.5174696992035},{"$f":"(Tier1!S137-SystemShape!S137)*TOCA!$D137","v":-2998.3920962708999},{"$f":"(Tier1!T137-SystemShape!T137)*TOCA!$D137","v":-7374.5486899403986},{"$f":"(Tier1!U137-SystemShape!U137)*TOCA!$D137","v":-3660.8496835492988},{"$f":"(Tier1!V137-SystemShape!V137)*TOCA!$D137","v":-4125.9459434855999},{"$f":"(Tier1!W137-SystemShape!W137)*TOCA!$D137","v":-2450.5560919134987},{"$f":"(Tier1!X137-SystemShape!X137)*TOCA!$D137","v":-3276.7829628111031},{"$f":"(Tier1!Y137-SystemShape!Y137)*TOCA!$D137","v":-2231.8879158726886},{"$f":"(Tier1!Z137-SystemShape!Z137)*TOCA!$D137","v":-1683.3182375396009},{"$f":"(Tier1!AA137-SystemShape!AA137)*TOCA!$D137","v":-808.46476772159986},{"$f":"(Tier1!AB137-SystemShape!AB137)*TOCA!$D137","v":3748.8354121655993},{"$f":"(Tier1!AC137-SystemShape!AC137)*TOCA!$D137","v":1198.3670115373006},{"$f":"(Tier1!AD137-SystemShape!AD137)*TOCA!$D137","v":1447.8347425087995},{"$f":"(Tier1!AE137-SystemShape!AE137)*TOCA!$D137","v":1311.3928033025986},{"$f":"(Tier1!AF137-SystemShape!AF137)*TOCA!$D137","v":3830.1305047993992},{"$f":"(Tier1!AG137-SystemShape!AG137)*TOCA!$D137","v":3944.6269166016009},{"$f":"(Tier1!AH137-SystemShape!AH137)*TOCA!$D137","v":4288.2822058890015},{"$f":"(Tier1!AI137-SystemShape!AI137)*TOCA!$D137","v":3996.8450493334003},{"$f":"(Tier1!AJ137-SystemShape!AJ137)*TOCA!$D137","v":4537.5670677794005},{"$f":"(Tier1!AK137-SystemShape!AK137)*TOCA!$D137","v":4141.3283675793991},{"$f":"(Tier1!AL137-SystemShape!AL137)*TOCA!$D137","v":1637.7073047197991},{"$f":"(Tier1!AM137-SystemShape!AM137)*TOCA!$D137","v":1763.2991609788005},{"$f":"(Tier1!AN137-SystemShape!AN137)*TOCA!$D137","v":3073.5212997765011},{"$f":"(Tier1!AO137-SystemShape!AO137)*TOCA!$D137","v":1619.0028267240505},{"$f":"(Tier1!AP137-SystemShape!AP137)*TOCA!$D137","v":-4709.5604696992013},{"$f":"(Tier1!AQ137-SystemShape!AQ137)*TOCA!$D137","v":-2905.5950962708994},{"$f":"(Tier1!AR137-SystemShape!AR137)*TOCA!$D137","v":-7232.9636899403995},{"$f":"(Tier1!AS137-SystemShape!AS137)*TOCA!$D137","v":-3570.4466835493004},{"$f":"(Tier1!AT137-SystemShape!AT137)*TOCA!$D137","v":-3984.5919434856005},{"$f":"(Tier1!AU137-SystemShape!AU137)*TOCA!$D137","v":-2364.6700919135001},{"$f":"(Tier1!AV137-SystemShape!AV137)*TOCA!$D137","v":-3650.0109628111022},{"$f":"(Tier1!AW137-SystemShape!AW137)*TOCA!$D137","v":-1633.3619158726888},{"$f":"(Tier1!AX137-SystemShape!AX137)*TOCA!$D137","v":-1001.6762375396011},{"$f":"(Tier1!AY137-SystemShape!AY137)*TOCA!$D137","v":-1263.3467677216013}]
[null,10298,"PNGC Aggregate",{"$f":"(Tier1!D138-SystemShape!D138)*TOCA!$D138","v":13383.082986748806},{"$f":"(Tier1!E138-SystemShape!E138)*TOCA!$D138","v":-667.68346755960374},{"$f":"(Tier1!F138-SystemShape!F138)*TOCA!$D138","v":-8532.3873451775871},{"$f":"(Tier1!G138-SystemShape!G138)*TOCA!$D138","v":-144.50677017518319},{"$f":"(Tier1!H138-SystemShape!H138)*TOCA!$D138","v":38886.372010071238},{"$f":"(Tier1!I138-SystemShape!I138)*TOCA!$D138","v":44285.2336176768},{"$f":"(Tier1!J138-SystemShape!J138)*TOCA!$D138","v":29609.522127172037},{"$f":"(Tier1!K138-SystemShape!K138)*TOCA!$D138","v":38824.256214703171},{"$f":"(Tier1!L138-SystemShape!L138)*TOCA!$D138","v":21851.026962983247},{"$f":"(Tier1!M138-SystemShape!M138)*TOCA!$D138","v":31735.792033447215},{"$f":"(Tier1!N138-SystemShape!N138)*TOCA!$D138","v":-15167.420553549542},{"$f":"(Tier1!O138-SystemShape!O138)*TOCA!$D138","v":-5958.7620236175717},{"$f":"(Tier1!P138-SystemShape!P138)*TOCA!$D138","v":12914.345327522024},{"$f":"(Tier1!Q138-SystemShape!Q138)*TOCA!$D138","v":225.82822977940668},{"$f":"(Tier1!R138-SystemShape!R138)*TOCA!$D138","v":-61374.51723516162},{"$f":"(Tier1!S138-SystemShape!S138)*TOCA!$D138","v":-39531.118686453177},{"$f":"(Tier1!T138-SystemShape!T138)*TOCA!$D138","v":-63530.617167339165},{"$f":"(Tier1!U138-SystemShape!U138)*TOCA!$D138","v":-33315.866195016395},{"$f":"(Tier1!V138-SystemShape!V138)*TOCA!$D138","v":1716.6428498912137},{"$f":"(Tier1!W138-SystemShape!W138)*TOCA!$D138","v":5181.8176814019971},{"$f":"(Tier1!X138-SystemShape!X138)*TOCA!$D138","v":5025.8189095171983},{"$f":"(Tier1!Y138-SystemShape!Y138)*TOCA!$D138","v":-1699.5338112341124},{"$f":"(Tier1!Z138-SystemShape!Z138)*TOCA!$D138","v":-7166.5260917007981},{"$f":"(Tier1!AA138-SystemShape!AA138)*TOCA!$D138","v":-5908.8160314367851},{"$f":"(Tier1!AB138-SystemShape!AB138)*TOCA!$D138","v":18459.861635931185},{"$f":"(Tier1!AC138-SystemShape!AC138)*TOCA!$D138","v":-6163.8682403753919},{"$f":"(Tier1!AD138-SystemShape!AD138)*TOCA!$D138","v":-8284.6683981824317},{"$f":"(Tier1!AE138-SystemShape!AE138)*TOCA!$D138","v":-256.53796229479485},{"$f":"(Tier1!AF138-SystemShape!AF138)*TOCA!$D138","v":39518.246375498828},{"$f":"(Tier1!AG138-SystemShape!AG138)*TOCA!$D138","v":44396.068090803252},{"$f":"(Tier1!AH138-SystemShape!AH138)*TOCA!$D138","v":30293.521103278035},{"$f":"(Tier1!AI138-SystemShape!AI138)*TOCA!$D138","v":39045.625813566818},{"$f":"(Tier1!AJ138-SystemShape!AJ138)*TOCA!$D138","v":22394.887531458808},{"$f":"(Tier1!AK138-SystemShape!AK138)*TOCA!$D138","v":32238.384431058774},{"$f":"(Tier1!AL138-SystemShape!AL138)*TOCA!$D138","v":-14891.730615260371},{"$f":"(Tier1!AM138-SystemShape!AM138)*TOCA!$D138","v":-6067.1325162423891},{"$f":"(Tier1!AN138-SystemShape!AN138)*TOCA!$D138","v":12985.192397303006},{"$f":"(Tier1!AO138-SystemShape!AO138)*TOCA!$D138","v":5.6837536231032573},{"$f":"(Tier1!AP138-SystemShape!AP138)*TOCA!$D138","v":-61515.718310598371},{"$f":"(Tier1!AQ138-SystemShape!AQ138)*TOCA!$D138","v":-39952.485688691784},{"$f":"(Tier1!AR138-SystemShape!AR138)*TOCA!$D138","v":-63525.981259280758},{"$f":"(Tier1!AS138-SystemShape!AS138)*TOCA!$D138","v":-33771.007785648602},{"$f":"(Tier1!AT138-SystemShape!AT138)*TOCA!$D138","v":1697.2422814288584},{"$f":"(Tier1!AU138-SystemShape!AU138)*TOCA!$D138","v":4734.5958989229985},{"$f":"(Tier1!AV138-SystemShape!AV138)*TOCA!$D138","v":298.6137435278215},{"$f":"(Tier1!AW138-SystemShape!AW138)*TOCA!$D138","v":2582.9012270396051},{"$f":"(Tier1!AX138-SystemShape!AX138)*TOCA!$D138","v":-2677.3703756791947},{"$f":"(Tier1!AY138-SystemShape!AY138)*TOCA!$D138","v":-10869.393113043188}]

{"sheet":"CSP","index":36,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak less NLSL Peak (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0089999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1839999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.3620000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.5109999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.248},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.2450000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0920000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.86199999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.77600000000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.67500000000000004},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.70699999999999996},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.81499999999999995},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.024},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1970000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.373},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.52},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.25},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0960000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.86399999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.77600000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.67500000000000004},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.70699999999999996},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.81499999999999995},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B4,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.526},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.095},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1599999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.224},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.234},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.18},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.51},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.9590000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.6389999999999998},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8879999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.9039999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.2149999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.526},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.095},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.1599999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.224},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.234},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.18},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.51},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.9590000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.6389999999999998},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.8879999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.9039999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":2.2149999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B5,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":231.28700000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":252.952},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":303.05500000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":314.34100000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":263.94900000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":246.941},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":272.15899999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":311.55099999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":403.529},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":425.07100000000003},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":409.262},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":257.483},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":231.809},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":253.52799999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":303.755},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":315.06799999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":264.55200000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":247.50200000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":272.78199999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":312.27100000000002},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":404.47500000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":426.07},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":410.221},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":258.06900000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B6,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.453999999999994},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.400000000000006},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":98.027000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":93.183999999999997},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.953000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.061999999999998},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.165000000000006},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":89.820999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":105.962},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":115.63800000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":112.926},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":90.180999999999997},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.453999999999994},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.400000000000006},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":98.027000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":93.183999999999997},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":78.953000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.061999999999998},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.165000000000006},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":89.820999999999998},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":105.962},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":115.63800000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":112.926},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":90.180999999999997},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B7,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.584999999999994},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":54.478999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":63.31},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.776000000000003},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.460999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":54.673000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":92.561000000000007},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":129.03399999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":142.779},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":139.97200000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":132.36199999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":111.187},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.38},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":55.274000000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":64.105000000000004},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":60.570999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":57.256999999999998},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":55.468000000000004},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":93.355999999999995},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":129.82900000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":143.57400000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.767},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":133.15700000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":111.982},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B8,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.122},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.865000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.408000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.372999999999998},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.392000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.216000000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.904000000000003},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.734999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.972000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.72},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.257999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.776},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.122},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.865000000000002},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.408000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.372999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.392000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.216000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.904000000000003},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.734999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.972000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.72},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.257999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.776},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B9,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.646000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.462000000000003},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.36},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.700000000000003},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.475999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.151000000000003},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.164000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.018000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.594999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.137999999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.801000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.761000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.001000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.826999999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.432000000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.765999999999998},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":38.549999999999997},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.215000000000003},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.222000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.073},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.726999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.276000000000003},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.945999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":33.89},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B10,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":146.06800000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":203.80600000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":233.988},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":207.721},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":202.89699999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":171.64599999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":163.48500000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":147.15600000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.85400000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":145.398},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":142.40100000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":134.56700000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.80099999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":206.53899999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":236.72},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":210.453},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":205.62899999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":174.37799999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":166.21700000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":149.88900000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":143.58600000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":148.131},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":145.13300000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":137.29900000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B11,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":184.642},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":214.999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":242.24},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":229.51900000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":235.399},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":229.464},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":217.57599999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":173.84399999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":157.03399999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":144.934},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":150.26499999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":164.66499999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":184.642},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":214.999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":242.24},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":229.51900000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":235.399},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":229.464},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":217.57599999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":173.84399999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":157.03399999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":144.934},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":150.26499999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":164.66499999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B12,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.629},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.67200000000000004},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.016},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.95299999999999996},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.77900000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.61},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.47299999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.42599999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.41799999999999998},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.374},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.629},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.67200000000000004},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.016},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.95299999999999996},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.77900000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.68700000000000006},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.61},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.47299999999999998},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.42599999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.41799999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.374},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B13,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.512},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.564},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.473999999999997},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.365000000000002},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.791},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.221},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.625},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.175999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.509},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.034999999999997},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.905999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.396999999999998},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.512},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.564},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.473999999999997},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.365000000000002},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.791},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":30.221},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.625},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.175999999999998},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.509},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.034999999999997},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.905999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.396999999999998},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B14,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.233000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.384},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.452999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.88},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.541},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.29},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.413},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4369999999999994},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.6780000000000008},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.8479999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0229999999999997},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.0589999999999993},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.233000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.384},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.452999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":16.88},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.541},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.29},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.413},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4369999999999994},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.6780000000000008},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.8479999999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0229999999999997},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.0589999999999993},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B15,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.093999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.73},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.879},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.127000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.417999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.073},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.356},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.58},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.760999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.32},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.395},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.641999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.198},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.82},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.946999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":15.208},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":14.722},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.175000000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.464},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.694000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.874000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.435},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.509},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.755000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B17,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.198},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.884},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.186},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.618000000000002},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.564999999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.332999999999998},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.008000000000003},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.500999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.609000000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.725999999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.302},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.786999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.195999999999998},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.881999999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.183},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.616999999999997},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.563000000000002},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.33},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.006},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.499000000000002},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.133000000000003},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.252000000000002},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.811},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":44.268999999999998},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B26,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":63.494},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":74.483000000000004},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.915999999999997},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":85.462999999999994},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":79.911000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.721000000000004},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":68.459000000000003},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.722999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.869},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.191000000000003},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.265000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.947000000000003},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":63.494},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":74.483000000000004},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.915999999999997},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":85.462999999999994},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":79.911000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":73.721000000000004},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":68.459000000000003},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":56.722999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.869},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.191000000000003},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.265000000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.947000000000003},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B35,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.604999999999997},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.77},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.837000000000003},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.021999999999998},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.094000000000001},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.35},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.665999999999997},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.435000000000002},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.312000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.663},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.673999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.523},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.780999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.947000000000003},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.012999999999998},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.2},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":46.274000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":40.524999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.843000000000004},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":32.610999999999997},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.488},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.838000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.850999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.699000000000002},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B44,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.405999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.276},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.488},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.466000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.241},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.668999999999997},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.417999999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.183},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.859000000000002},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.113},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.553000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.443999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.475000000000001},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.352},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":39.585000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":37.557000000000002},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":36.33},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":35.756},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":31.495000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.244},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.917000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.175999999999998},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":27.62},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.495999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B53,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.69299999999999995},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.73799999999999999},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0489999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0329999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.873},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.753},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.68400000000000005},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.56799999999999995},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.61399999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.63100000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.58699999999999997},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.54100000000000004},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.69299999999999995},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.73799999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0489999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1.0329999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.873},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.753},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.68400000000000005},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.56799999999999995},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.61399999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.63100000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.58699999999999997},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0.54100000000000004},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B62,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2650000000000006},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.756},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.425000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.356},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.523999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.98},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4339999999999993},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.4779999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.7060000000000004},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.1010000000000009},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.68},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.4859999999999998},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.3030000000000008},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.805},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.478999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":13.411},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":12.576000000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.025},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4730000000000008},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.5120000000000005},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.7389999999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.14},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.7170000000000005},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.5170000000000003},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B71,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":116.46899999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":124.276},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":147.70599999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":147.80699999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.92099999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":132.84200000000001},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":111.233},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":104.89},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":117.548},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":128.84299999999999},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":126.67100000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":108.691},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":116.258},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":123.923},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":147.24},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":147.34200000000001},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.45599999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":132.37700000000001},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":110.768},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":105.79900000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":118.458},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":129.75399999999999},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":127.581},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":109.595},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B72,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.363},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4309999999999992},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.869},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.736000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.308},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8089999999999993},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.7959999999999994},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.422999999999998},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.036999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.681000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.29},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.623999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.458},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.5120000000000005},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.941000000000001},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.808},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.891},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8930000000000007},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.8879999999999999},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.878},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":26.416},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":29.02},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.611999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":22.084},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B81,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":52.17},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":68.765000000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.695999999999998},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":75.816999999999993},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.069000000000003},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":65.775999999999996},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":54.750999999999998},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.847999999999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.061},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.725000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":47.521000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.533999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":52.965000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":69.56},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.492999999999995},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":76.614000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.864000000000004},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":66.572000000000003},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":55.546999999999997},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.643000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":45.856000000000002},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.52},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":48.316000000000003},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.33},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B90,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":153.60900000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":170.69800000000001},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":178.124},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":181.11799999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":171.482},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":164.50399999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":156.51599999999999},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":152.661},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.32900000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":142.518},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":137.386},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":144.518},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":154.11099999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":171.19900000000001},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":178.625},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":181.619},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":171.98400000000001},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":165.006},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":157.017},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":153.16200000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":140.83099999999999},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":143.01900000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":137.88800000000001},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":145.02000000000001},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B99,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.504000000000001},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.295000000000002},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.52},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.675000000000001},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.372999999999998},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.169},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.504000000000001},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.544},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.533999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.09},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.972999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.515000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":23.553999999999998},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":25.344999999999999},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.571000000000002},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.724},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":34.450000000000003},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":28.225999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":24.55},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.584},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.623000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.172999999999998},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.053999999999998},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.59},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B108,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.101},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2050000000000001},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4610000000000003},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.9250000000000007},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.952},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.891},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.7290000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.4450000000000003},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.819},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.8319999999999999},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.5330000000000004},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.1369999999999996},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.2799999999999994},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2390000000000008},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4960000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.9600000000000009},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.99},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.9249999999999998},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.7629999999999999},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.4829999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.859},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.8719999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.569},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B117,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.4930000000000003},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4250000000000007},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.571999999999999},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.375},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.365},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.478},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.8699999999999992},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.1950000000000003},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.157},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.7859999999999996},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.9980000000000002},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.343},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.4930000000000003},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.4250000000000007},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.571999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.375},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.365},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.478},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.8699999999999992},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":6.1950000000000003},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.1879999999999997},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":4.8150000000000004},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.0279999999999996},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":5.375},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B126,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.420999999999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.300999999999998},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.692},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.725999999999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.356999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.507999999999999},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.34},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.155000000000001},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.085000000000001},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.474},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.49},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.074999999999999},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.420999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.300999999999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.692},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.725999999999999},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.356999999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.507999999999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":18.34},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":19.155000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.085000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.474},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":21.49},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":20.074999999999999},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B135,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0340000000000007},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.343},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.128},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.073},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2789999999999999},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.8689999999999998},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.3490000000000002},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.524},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.722},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.33},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.162000000000001},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.3510000000000009},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.36},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.147},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.093},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":9.2959999999999994},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.8859999999999992},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.3650000000000002},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":7.5380000000000003},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":10.742000000000001},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.352},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":11.183999999999999},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":8.3670000000000009},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B136,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":59.784999999999997},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.819999999999993},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":94.567999999999998},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":97.305999999999997},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":89.772000000000006},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":80.929000000000002},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.134},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":58.436},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":49.981999999999999},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":42.783000000000001},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":42.78},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.076000000000001},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":60.042999999999999},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":82.135000000000005},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":94.853999999999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":97.605000000000004},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":90.049000000000007},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":81.206999999999994},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":71.405000000000001},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":58.716000000000001},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":50.264000000000003},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.036000000000001},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":43.06},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":53.384},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B137,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(D$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":866.1045499999999},{"$f":"IF(E$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(E$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(F$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1047.0101999999997},{"$f":"IF(G$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(G$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(H$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1206.7954499999998},{"$f":"IF(I$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(I$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(J$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1179.2606499999999},{"$f":"IF(K$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(K$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(L$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1123.1517500000002},{"$f":"IF(M$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(M$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(N$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1003.6284499999997},{"$f":"IF(O$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(O$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(P$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":938.43374999999992},{"$f":"IF(Q$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(Q$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(R$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":825.3894499999999},{"$f":"IF(S$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(S$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(T$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":813.60659999999996},{"$f":"IF(U$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(U$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(V$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":876.97064999999998},{"$f":"IF(W$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(W$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(X$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":845.10669999999982},{"$f":"IF(Y$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(Y$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(Z$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":788.46864999999991},{"$f":"IF(AA$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AA$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AB$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":874.45124999999996},{"$f":"IF(AC$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AC$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AD$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1056.2166499999998},{"$f":"IF(AE$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AE$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AF$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1216.5671499999999},{"$f":"IF(AG$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AG$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AH$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1189.1378000000002},{"$f":"IF(AI$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AI$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AJ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1122.1760999999999},{"$f":"IF(AK$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AK$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AL$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":1012.3817499999999},{"$f":"IF(AM$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AM$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AN$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":946.91250000000002},{"$f":"IF(AO$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AO$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AP$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":833.39699999999982},{"$f":"IF(AQ$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AQ$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AR$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":821.36715000000004},{"$f":"IF(AS$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AS$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AT$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":885.20714999999996},{"$f":"IF(AU$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AU$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AV$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":853.15415000000007},{"$f":"IF(AW$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AW$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AX$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":796.43820000000005},{"$f":"IF(AY$3=\"LLH\",0,1)*(VLOOKUP($B138,I_CSP!$B:$ZZ,MATCH(AY$2,I_CSP!$B$3:$ZZ$3,0),FALSE))","v":0}]

{"sheet":"CDQ","index":37,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.24399999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.29399999999999998},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.33900000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.35499999999999998},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27100000000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.252},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.315},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.114},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6999999999999994E-2},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.7000000000000004E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.189},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.24399999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.29399999999999998},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.33900000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.35499999999999998},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27100000000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.252},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.315},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.114},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6999999999999994E-2},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.7000000000000004E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.189},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.91400000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0840000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.94199999999999995},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.875},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.84599999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.76300000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.61699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.89700000000000002},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0149999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0369999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.695999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.259},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.258000000000003},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.307000000000002},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.588999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.642000000000003},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.215000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.688999999999993},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.248999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.356000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":66.885999999999996},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.634999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":39.695999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":57.259},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.258000000000003},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":64.307000000000002},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":77.588999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.642000000000003},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.215000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":92.688999999999993},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":76.248999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":43.356000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":66.885999999999996},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":56.634999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.082000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.416},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.592000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.350999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":24.798999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.215},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.045999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.058},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.269},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.3559999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.484999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":12.275},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.759},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.4619999999999997},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.63},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7210000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.914999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.442},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.145},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.015999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.09},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4240000000000004},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7549999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.824},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B8,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8780000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7320000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.0350000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.4370000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3040000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7370000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8849999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9420000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8779999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9340000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8780000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7320000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.0350000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.4370000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3040000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2709999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7370000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8849999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9420000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8779999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9340000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B9,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8119999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6870000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8769999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1559999999999997},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4820000000000002},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7140000000000004},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7619999999999996},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.73},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.3920000000000003},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9589999999999996},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0720000000000001},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.931},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8119999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6870000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8769999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1559999999999997},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4820000000000002},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7140000000000004},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7619999999999996},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.73},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.3920000000000003},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9589999999999996},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0720000000000001},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.931},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B10,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":49.109000000000002},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.539000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.265000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.540999999999997},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":65.195999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.64},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.616999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":29.254000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.999000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.798},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.539},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.504999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":49.109000000000002},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":60.539000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.265000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":52.540999999999997},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":65.195999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":45.64},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":44.616999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":29.254000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.999000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.798},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.539},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.504999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B11,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":30.509},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":41.689},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.81},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":36.450000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":47.572000000000003},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.5},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":34.112000000000002},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.236000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.614000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":30.509},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":41.689},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.81},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":36.450000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":47.572000000000003},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":33.5},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":34.112000000000002},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.236000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0489999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.614000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B12,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17599999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.253},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17100000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.182},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20399999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.186},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.312},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17499999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.2999999999999999E-2},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5E-2},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0999999999999999E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13500000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17599999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.253},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17100000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.182},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20399999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.186},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.312},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.17499999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.2999999999999999E-2},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.5E-2},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0999999999999999E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13500000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B13,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1660000000000004},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4509999999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8689999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0940000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6159999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2640000000000002},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6509999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9880000000000004},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0269999999999992},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.5459999999999994},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6440000000000001},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7409999999999997},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.1660000000000004},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4509999999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.8689999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0940000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6159999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2640000000000002},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6509999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.9880000000000004},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0269999999999992},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.5459999999999994},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6440000000000001},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7409999999999997},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B14,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4279999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.3260000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2450000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.0880000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.1059999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6560000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3820000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2130000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.80100000000000005},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.93500000000000005},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.052},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4279999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.3260000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.2450000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.0880000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.1059999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.6560000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3820000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2130000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.80100000000000005},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.93500000000000005},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.052},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B15,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0779999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.913},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5669999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8580000000000001},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6779999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.752},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.681},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.974},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.671},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.518},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6719999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0779999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.913},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.5669999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8580000000000001},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6779999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.752},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.681},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.974},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.671},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.518},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6719999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B17,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.3949999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0570000000000004},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6929999999999996},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9290000000000003},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9109999999999996},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.4240000000000004},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6449999999999996},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8449999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.431},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.1020000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6710000000000003},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.077},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.3949999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.0570000000000004},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.6929999999999996},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9290000000000003},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9109999999999996},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.4240000000000004},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6449999999999996},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.8449999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.431},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.1020000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.6710000000000003},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.077},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B26,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":31.260999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.445},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.111999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":27.709},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.663},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.97},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.707999999999998},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":35.03},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.573},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.751000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.881},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.655999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":31.260999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.445},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.111999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":27.709},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.663},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":26.97},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":25.707999999999998},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":35.03},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.573},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.751000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.881},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":21.655999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B35,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1720000000000006},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.8970000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1170000000000009},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.8529999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1769999999999996},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.2190000000000003},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0620000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.202},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.157},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4240000000000004},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1720000000000006},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.8970000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1170000000000009},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.8529999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.1769999999999996},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.2190000000000003},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0620000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.202},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.157},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.42},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4240000000000004},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B44,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.9690000000000003},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.8390000000000004},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4969999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.634},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1809999999999992},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6959999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.28},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.133},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.25},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8180000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.2430000000000003},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.9690000000000003},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.8390000000000004},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4969999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.634},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1809999999999992},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6959999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.28},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.133},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.25},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.8180000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B53,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20699999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27800000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.19500000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.184},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23200000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20499999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13300000000000001},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.104},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.111},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.129},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.16400000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20699999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.27800000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.19500000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.184},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23200000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.20499999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.23699999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.13300000000000001},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.104},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.111},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.129},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.16400000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B62,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.294},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3149999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3069999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0169999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3839999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88100000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.014},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88400000000000001},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.294},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3149999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3069999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.335},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0169999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3839999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88100000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.014},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2709999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.88400000000000001},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B71,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.467000000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.826000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.812999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.542999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.565999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.138999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.237},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0659999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.74},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7110000000000003},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.093999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9580000000000002},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.467000000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":22.826000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.812999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.542999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":23.565999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.138999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":13.237},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.0659999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.74},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7110000000000003},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.093999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.9580000000000002},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B72,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.556},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5619999999999998},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2639999999999998},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.109},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7450000000000001},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.524},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8640000000000001},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.9730000000000008},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.9770000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6339999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.623},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4960000000000004},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.556},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.5619999999999998},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2639999999999998},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.109},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7450000000000001},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.524},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.8640000000000001},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.9730000000000008},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.9770000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.6339999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.623},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.4960000000000004},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B81,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6739999999999995},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6929999999999996},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.556},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9589999999999996},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.055999999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3739999999999997},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9049999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4209999999999998},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.786},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2359999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6739999999999995},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6929999999999996},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.556},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.9589999999999996},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.055999999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.91},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.3739999999999997},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.4770000000000003},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9049999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.4209999999999998},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.786},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.2359999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B90,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.605},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1389999999999993},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.423999999999999},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.756},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.234},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6750000000000007},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7030000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1429999999999998},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7040000000000006},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.605},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.1389999999999993},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":10.423999999999999},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.756},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":11.234},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.6750000000000007},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.7030000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1429999999999998},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":9.7040000000000006},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B99,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7169999999999996},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6550000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9140000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.9269999999999996},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2729999999999997},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7670000000000003},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.44},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0250000000000004},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1480000000000001},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7440000000000002},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.397},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7679999999999998},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.7169999999999996},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.6550000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.9140000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.9269999999999996},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":6.2729999999999997},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":4.7670000000000003},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.44},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":5.0250000000000004},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1480000000000001},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7440000000000002},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.397},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7679999999999998},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B108,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0099999999999998},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3620000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4730000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.792},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.09},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.81},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.891},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2509999999999999},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.56899999999999995},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.871},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70199999999999996},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.755},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.0099999999999998},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3620000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4730000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.792},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.09},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.81},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.891},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2509999999999999},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.56899999999999995},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.871},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.70199999999999996},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.755},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B117,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.64},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9670000000000001},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2450000000000001},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7519999999999998},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.0459999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4510000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.79},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.976},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0009999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.57399999999999995},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.45700000000000002},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.248},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.64},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.9670000000000001},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.2450000000000001},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.7519999999999998},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":3.0459999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.4510000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.79},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.976},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.0009999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.57399999999999995},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.45700000000000002},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.248},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B126,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.14899999999999999},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.016},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.204},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.36499999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.14899999999999999},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.016},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.204},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4390000000000001},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.8999999999999996E-2},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0.36499999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B135,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1439999999999999},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.492},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.133},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.335},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3759999999999999},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.228},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.629},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.67},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1219999999999999},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.1439999999999999},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.492},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.133},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.4039999999999999},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.335},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.3759999999999999},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.2},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.228},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.3919999999999999},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":1.629},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.67},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.1219999999999999},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B136,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.221},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.353000000000002},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.888000000000002},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.131},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.797999999999998},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.713000000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.811},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.808},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7619999999999996},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.415},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6809999999999992},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":20.221},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.353000000000002},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":19.888000000000002},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":15.131},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.797999999999998},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":18.713000000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":16.811},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":14.808},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":7.7619999999999996},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.8839999999999999},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":2.415},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":8.6809999999999992},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(D$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":167.59800000000001},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(E$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(F$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":203.06399999999999},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(G$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(H$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":143.179},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(I$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(J$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":168.755},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(K$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(L$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":227.52199999999999},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(M$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(N$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":159.56800000000001},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(O$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(P$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":154.1},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Q$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(R$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":75.454999999999998},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(S$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(T$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.250999999999998},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(U$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(V$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":32.799999999999997},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(W$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(X$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":28.911999999999999},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Y$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(Z$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":62.253},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AA$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AB$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":167.59800000000001},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AC$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AD$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":203.06399999999999},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AE$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AF$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":143.179},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AG$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AH$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":168.755},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AI$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AJ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":227.52199999999999},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AK$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AL$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":159.56800000000001},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AM$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AN$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":154.1},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AO$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AP$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":75.454999999999998},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AQ$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AR$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":38.250999999999998},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AS$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AT$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":32.799999999999997},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AU$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AV$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":28.911999999999999},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AW$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AX$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":62.253},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B138,I_CDQ!$B:$O,MATCH(MONTH(AY$2),I_CDQ!$B$3:$O$3,0),FALSE))","v":0}]

{"sheet":"SuperPeak","index":38,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Super Peak Credit (MW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B4,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B5,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B6,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B7,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B8,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B9,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B10,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B11,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B12,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B13,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B14,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B15,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B17,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B26,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B35,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B44,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B53,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B62,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B71,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B72,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B81,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B90,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B99,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B108,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B117,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B126,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B135,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B136,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B137,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(D$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(D$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(E$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(E$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(F$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(F$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(G$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(G$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(H$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(H$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(I$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(I$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(J$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(J$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(K$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(K$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(L$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(L$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(M$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(M$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(N$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(N$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(O$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(O$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(P$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(P$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Q$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(Q$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(R$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(R$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(S$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(S$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(T$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(T$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(U$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(U$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(V$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(V$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(W$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(W$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(X$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(X$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Y$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(Y$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(Z$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(Z$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AA$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AA$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AB$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AB$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AC$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AC$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AD$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AD$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AE$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AE$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AF$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AF$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AG$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AG$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AH$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AH$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AI$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AI$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AJ$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AJ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AK$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AK$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AL$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AL$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AM$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AM$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AN$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AN$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AO$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AO$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AP$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AP$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AQ$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AQ$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AR$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AR$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AS$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AS$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AT$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AT$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AU$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AU$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AV$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AV$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AW$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AW$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AX$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AX$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0},{"$f":"IF(AY$3=\"LLH\",0,VLOOKUP($B138,I_SuperPeak!$B:$II,MATCH(AY$2,I_SuperPeak!$B$3:$II$3,0),FALSE))","v":0}]

{"sheet":"Demand","index":39,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Demand Charge Billing Determinant (KW)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D4-SuperPeak!D4))","v":77.639423076922952},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E4-SuperPeak!E4))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F4-SuperPeak!F4))","v":84.680000000000035},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G4-SuperPeak!G4))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H4-SuperPeak!H4))","v":37.967500000000101},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I4-SuperPeak!I4))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J4-SuperPeak!J4))","v":127.2788461538461},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K4-SuperPeak!K4))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L4-SuperPeak!L4))","v":99.960000000000051},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M4-SuperPeak!M4))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N4-SuperPeak!N4))","v":187.61298076923083},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O4-SuperPeak!O4))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P4-SuperPeak!P4))","v":46.603365384615344},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q4-SuperPeak!Q4))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R4-SuperPeak!R4))","v":90.358173076923066},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S4-SuperPeak!S4))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T4-SuperPeak!T4))","v":137.28250000000008},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U4-SuperPeak!U4))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V4-SuperPeak!V4))","v":99.355769230769241},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W4-SuperPeak!W4))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X4-SuperPeak!X4))","v":143.94675925925927},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y4-SuperPeak!Y4))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z4-SuperPeak!Z4))","v":114.42187499999996},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA4-SuperPeak!AA4))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB4-SuperPeak!AB4))","v":79.0833333333334},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC4-SuperPeak!AC4))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD4-SuperPeak!AD4))","v":88.725000000000108},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE4-SuperPeak!AE4))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF4-SuperPeak!AF4))","v":41.532499999999914},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG4-SuperPeak!AG4))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH4-SuperPeak!AH4))","v":130.09855769230771},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI4-SuperPeak!AI4))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ4-SuperPeak!AJ4))","v":181.24999999999991},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK4-SuperPeak!AK4))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL4-SuperPeak!AL4))","v":189.00240384615387},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM4-SuperPeak!AM4))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN4-SuperPeak!AN4))","v":48.108173076923222},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO4-SuperPeak!AO4))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP4-SuperPeak!AP4))","v":91.125000000000014},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ4-SuperPeak!AQ4))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR4-SuperPeak!AR4))","v":137.28250000000008},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS4-SuperPeak!AS4))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT4-SuperPeak!AT4))","v":99.355769230769241},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU4-SuperPeak!AU4))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV4-SuperPeak!AV4))","v":145.68269230769226},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW4-SuperPeak!AW4))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX4-SuperPeak!AX4))","v":111.8924999999999},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D4*1000*MAX(0,CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY4-SuperPeak!AY4))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D5-SuperPeak!D5))","v":242.92067307692301},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E5-SuperPeak!E5))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F5-SuperPeak!F5))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G5-SuperPeak!G5))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H5-SuperPeak!H5))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I5-SuperPeak!I5))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J5-SuperPeak!J5))","v":102.24519230769225},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K5-SuperPeak!K5))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L5-SuperPeak!L5))","v":181.86249999999993},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M5-SuperPeak!M5))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N5-SuperPeak!N5))","v":164.55048076923075},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O5-SuperPeak!O5))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P5-SuperPeak!P5))","v":509.63701923076911},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q5-SuperPeak!Q5))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R5-SuperPeak!R5))","v":430.08413461538476},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S5-SuperPeak!S5))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T5-SuperPeak!T5))","v":395.65499999999986},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U5-SuperPeak!U5))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V5-SuperPeak!V5))","v":591.50961538461536},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W5-SuperPeak!W5))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X5-SuperPeak!X5))","v":318.54629629629636},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y5-SuperPeak!Y5))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z5-SuperPeak!Z5))","v":440.96875000000011},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA5-SuperPeak!AA5))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB5-SuperPeak!AB5))","v":256.59027777777789},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC5-SuperPeak!AC5))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD5-SuperPeak!AD5))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE5-SuperPeak!AE5))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF5-SuperPeak!AF5))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG5-SuperPeak!AG5))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH5-SuperPeak!AH5))","v":102.24519230769225},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI5-SuperPeak!AI5))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ5-SuperPeak!AJ5))","v":180.67968749999997},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK5-SuperPeak!AK5))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL5-SuperPeak!AL5))","v":164.55048076923075},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM5-SuperPeak!AM5))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN5-SuperPeak!AN5))","v":509.63701923076911},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO5-SuperPeak!AO5))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP5-SuperPeak!AP5))","v":430.08413461538476},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ5-SuperPeak!AQ5))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR5-SuperPeak!AR5))","v":395.65499999999986},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS5-SuperPeak!AS5))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT5-SuperPeak!AT5))","v":591.50961538461536},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU5-SuperPeak!AU5))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV5-SuperPeak!AV5))","v":273.10576923076923},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW5-SuperPeak!AW5))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX5-SuperPeak!AX5))","v":470.45000000000005},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D5*1000*MAX(0,CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY5-SuperPeak!AY5))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D6-SuperPeak!D6))","v":11437.810096153868},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E6-SuperPeak!E6))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F6-SuperPeak!F6))","v":21388.077499999996},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G6-SuperPeak!G6))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H6-SuperPeak!H6))","v":25811.647499999999},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I6-SuperPeak!I6))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J6-SuperPeak!J6))","v":32981.360576923078},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K6-SuperPeak!K6))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L6-SuperPeak!L6))","v":8598.2425000000258},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M6-SuperPeak!M6))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N6-SuperPeak!N6))","v":21203.072115384621},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O6-SuperPeak!O6))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P6-SuperPeak!P6))","v":53656.271634615368},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q6-SuperPeak!Q6))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R6-SuperPeak!R6))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S6-SuperPeak!S6))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T6-SuperPeak!T6))","v":36187.577500000007},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U6-SuperPeak!U6))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V6-SuperPeak!V6))","v":59785.012019230795},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W6-SuperPeak!W6))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X6-SuperPeak!X6))","v":64714.777777777752},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y6-SuperPeak!Y6))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z6-SuperPeak!Z6))","v":1461.8515625000086},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA6-SuperPeak!AA6))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB6-SuperPeak!AB6))","v":18093.884259259255},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC6-SuperPeak!AC6))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD6-SuperPeak!AD6))","v":21565.58249999999},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE6-SuperPeak!AE6))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF6-SuperPeak!AF6))","v":26813.229999999981},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG6-SuperPeak!AG6))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH6-SuperPeak!AH6))","v":33800.737980769227},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI6-SuperPeak!AI6))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ6-SuperPeak!AJ6))","v":1944.9739583333496},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK6-SuperPeak!AK6))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL6-SuperPeak!AL6))","v":21345.596153846167},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM6-SuperPeak!AM6))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN6-SuperPeak!AN6))","v":53777.956730769205},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO6-SuperPeak!AO6))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP6-SuperPeak!AP6))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ6-SuperPeak!AQ6))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR6-SuperPeak!AR6))","v":36649.692500000041},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS6-SuperPeak!AS6))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT6-SuperPeak!AT6))","v":60304.406249999993},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU6-SuperPeak!AU6))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV6-SuperPeak!AV6))","v":54611.497596153837},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW6-SuperPeak!AW6))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX6-SuperPeak!AX6))","v":9675.9150000000245},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D6*1000*MAX(0,CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY6-SuperPeak!AY6))","v":0}]
[null,10025,"Benton REA",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D7-SuperPeak!D7))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E7-SuperPeak!E7))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F7-SuperPeak!F7))","v":370.71500000000765},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G7-SuperPeak!G7))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H7-SuperPeak!H7))","v":15840.737500000001},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I7-SuperPeak!I7))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J7-SuperPeak!J7))","v":9724.2115384615317},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K7-SuperPeak!K7))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L7-SuperPeak!L7))","v":2268.5700000000038},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M7-SuperPeak!M7))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N7-SuperPeak!N7))","v":1409.7115384615329},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O7-SuperPeak!O7))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P7-SuperPeak!P7))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q7-SuperPeak!Q7))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R7-SuperPeak!R7))","v":3725.1634615384505},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S7-SuperPeak!S7))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T7-SuperPeak!T7))","v":6050.8225000000002},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U7-SuperPeak!U7))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V7-SuperPeak!V7))","v":17767.295673076937},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W7-SuperPeak!W7))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X7-SuperPeak!X7))","v":18338.532407407398},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y7-SuperPeak!Y7))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z7-SuperPeak!Z7))","v":5213.0572916666633},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA7-SuperPeak!AA7))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB7-SuperPeak!AB7))","v":1842.3287037036998},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC7-SuperPeak!AC7))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD7-SuperPeak!AD7))","v":195.69000000000258},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE7-SuperPeak!AE7))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF7-SuperPeak!AF7))","v":15931.054999999998},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG7-SuperPeak!AG7))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH7-SuperPeak!AH7))","v":9992.2548076923049},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI7-SuperPeak!AI7))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ7-SuperPeak!AJ7))","v":137.7786458333361},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK7-SuperPeak!AK7))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL7-SuperPeak!AL7))","v":1389.1610576923092},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM7-SuperPeak!AM7))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN7-SuperPeak!AN7))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO7-SuperPeak!AO7))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP7-SuperPeak!AP7))","v":3632.5913461538375},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ7-SuperPeak!AQ7))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR7-SuperPeak!AR7))","v":5941.3000000000038},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS7-SuperPeak!AS7))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT7-SuperPeak!AT7))","v":17703.067307692301},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU7-SuperPeak!AU7))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV7-SuperPeak!AV7))","v":15054.600961538468},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW7-SuperPeak!AW7))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX7-SuperPeak!AX7))","v":8050.0049999999901},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D7*1000*MAX(0,CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY7-SuperPeak!AY7))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!D8-(AboveHWM!D8+Tier1!D8+Existing!D8)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D8-SuperPeak!D8))","v":11454.822115384608},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!E8-(AboveHWM!E8+Tier1!E8+Existing!E8)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E8-SuperPeak!E8))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!F8-(AboveHWM!F8+Tier1!F8+Existing!F8)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F8-SuperPeak!F8))","v":5364.2349999999969},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!G8-(AboveHWM!G8+Tier1!G8+Existing!G8)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G8-SuperPeak!G8))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!H8-(AboveHWM!H8+Tier1!H8+Existing!H8)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H8-SuperPeak!H8))","v":8502.7975000000042},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!I8-(AboveHWM!I8+Tier1!I8+Existing!I8)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I8-SuperPeak!I8))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!J8-(AboveHWM!J8+Tier1!J8+Existing!J8)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J8-SuperPeak!J8))","v":6034.5673076923094},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!K8-(AboveHWM!K8+Tier1!K8+Existing!K8)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K8-SuperPeak!K8))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!L8-(AboveHWM!L8+Tier1!L8+Existing!L8)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L8-SuperPeak!L8))","v":3110.4924999999994},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!M8-(AboveHWM!M8+Tier1!M8+Existing!M8)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M8-SuperPeak!M8))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!N8-(AboveHWM!N8+Tier1!N8+Existing!N8)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N8-SuperPeak!N8))","v":7578.3317307692287},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!O8-(AboveHWM!O8+Tier1!O8+Existing!O8)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O8-SuperPeak!O8))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!P8-(AboveHWM!P8+Tier1!P8+Existing!P8)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P8-SuperPeak!P8))","v":27858.218750000011},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Q8-(AboveHWM!Q8+Tier1!Q8+Existing!Q8)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q8-SuperPeak!Q8))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!R8-(AboveHWM!R8+Tier1!R8+Existing!R8)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R8-SuperPeak!R8))","v":12464.814903846154},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!S8-(AboveHWM!S8+Tier1!S8+Existing!S8)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S8-SuperPeak!S8))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!T8-(AboveHWM!T8+Tier1!T8+Existing!T8)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T8-SuperPeak!T8))","v":2043.3449999999916},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!U8-(AboveHWM!U8+Tier1!U8+Existing!U8)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U8-SuperPeak!U8))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!V8-(AboveHWM!V8+Tier1!V8+Existing!V8)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V8-SuperPeak!V8))","v":14855.682692307702},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!W8-(AboveHWM!W8+Tier1!W8+Existing!W8)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W8-SuperPeak!W8))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!X8-(AboveHWM!X8+Tier1!X8+Existing!X8)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X8-SuperPeak!X8))","v":23605.553240740745},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Y8-(AboveHWM!Y8+Tier1!Y8+Existing!Y8)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y8-SuperPeak!Y8))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!Z8-(AboveHWM!Z8+Tier1!Z8+Existing!Z8)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z8-SuperPeak!Z8))","v":10246.382812499985},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AA8-(AboveHWM!AA8+Tier1!AA8+Existing!AA8)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA8-SuperPeak!AA8))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AB8-(AboveHWM!AB8+Tier1!AB8+Existing!AB8)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB8-SuperPeak!AB8))","v":14094.749999999998},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AC8-(AboveHWM!AC8+Tier1!AC8+Existing!AC8)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC8-SuperPeak!AC8))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AD8-(AboveHWM!AD8+Tier1!AD8+Existing!AD8)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD8-SuperPeak!AD8))","v":5828.1675000000032},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AE8-(AboveHWM!AE8+Tier1!AE8+Existing!AE8)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE8-SuperPeak!AE8))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AF8-(AboveHWM!AF8+Tier1!AF8+Existing!AF8)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF8-SuperPeak!AF8))","v":8967.08},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AG8-(AboveHWM!AG8+Tier1!AG8+Existing!AG8)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG8-SuperPeak!AG8))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AH8-(AboveHWM!AH8+Tier1!AH8+Existing!AH8)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH8-SuperPeak!AH8))","v":6511.043269230765},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AI8-(AboveHWM!AI8+Tier1!AI8+Existing!AI8)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI8-SuperPeak!AI8))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AJ8-(AboveHWM!AJ8+Tier1!AJ8+Existing!AJ8)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ8-SuperPeak!AJ8))","v":2849.4895833333303},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AK8-(AboveHWM!AK8+Tier1!AK8+Existing!AK8)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK8-SuperPeak!AK8))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AL8-(AboveHWM!AL8+Tier1!AL8+Existing!AL8)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL8-SuperPeak!AL8))","v":8041.8774038461579},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AM8-(AboveHWM!AM8+Tier1!AM8+Existing!AM8)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM8-SuperPeak!AM8))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AN8-(AboveHWM!AN8+Tier1!AN8+Existing!AN8)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN8-SuperPeak!AN8))","v":28321.004807692294},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AO8-(AboveHWM!AO8+Tier1!AO8+Existing!AO8)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO8-SuperPeak!AO8))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AP8-(AboveHWM!AP8+Tier1!AP8+Existing!AP8)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP8-SuperPeak!AP8))","v":12944.459134615392},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AQ8-(AboveHWM!AQ8+Tier1!AQ8+Existing!AQ8)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ8-SuperPeak!AQ8))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AR8-(AboveHWM!AR8+Tier1!AR8+Existing!AR8)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR8-SuperPeak!AR8))","v":2497.8675000000158},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AS8-(AboveHWM!AS8+Tier1!AS8+Existing!AS8)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS8-SuperPeak!AS8))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AT8-(AboveHWM!AT8+Tier1!AT8+Existing!AT8)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT8-SuperPeak!AT8))","v":15334.915865384623},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AU8-(AboveHWM!AU8+Tier1!AU8+Existing!AU8)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU8-SuperPeak!AU8))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AV8-(AboveHWM!AV8+Tier1!AV8+Existing!AV8)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV8-SuperPeak!AV8))","v":20070.466346153862},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AW8-(AboveHWM!AW8+Tier1!AW8+Existing!AW8)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW8-SuperPeak!AW8))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AX8-(AboveHWM!AX8+Tier1!AX8+Existing!AX8)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX8-SuperPeak!AX8))","v":14157.804999999995},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D8*1000*MAX(0,CSP!AY8-(AboveHWM!AY8+Tier1!AY8+Existing!AY8)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY8-SuperPeak!AY8))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!D9-(AboveHWM!D9+Tier1!D9+Existing!D9)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D9-SuperPeak!D9))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!E9-(AboveHWM!E9+Tier1!E9+Existing!E9)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E9-SuperPeak!E9))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!F9-(AboveHWM!F9+Tier1!F9+Existing!F9)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F9-SuperPeak!F9))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!G9-(AboveHWM!G9+Tier1!G9+Existing!G9)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G9-SuperPeak!G9))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!H9-(AboveHWM!H9+Tier1!H9+Existing!H9)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H9-SuperPeak!H9))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!I9-(AboveHWM!I9+Tier1!I9+Existing!I9)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I9-SuperPeak!I9))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!J9-(AboveHWM!J9+Tier1!J9+Existing!J9)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J9-SuperPeak!J9))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!K9-(AboveHWM!K9+Tier1!K9+Existing!K9)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K9-SuperPeak!K9))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!L9-(AboveHWM!L9+Tier1!L9+Existing!L9)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L9-SuperPeak!L9))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!M9-(AboveHWM!M9+Tier1!M9+Existing!M9)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M9-SuperPeak!M9))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!N9-(AboveHWM!N9+Tier1!N9+Existing!N9)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N9-SuperPeak!N9))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!O9-(AboveHWM!O9+Tier1!O9+Existing!O9)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O9-SuperPeak!O9))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!P9-(AboveHWM!P9+Tier1!P9+Existing!P9)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P9-SuperPeak!P9))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Q9-(AboveHWM!Q9+Tier1!Q9+Existing!Q9)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q9-SuperPeak!Q9))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!R9-(AboveHWM!R9+Tier1!R9+Existing!R9)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R9-SuperPeak!R9))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!S9-(AboveHWM!S9+Tier1!S9+Existing!S9)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S9-SuperPeak!S9))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!T9-(AboveHWM!T9+Tier1!T9+Existing!T9)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T9-SuperPeak!T9))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!U9-(AboveHWM!U9+Tier1!U9+Existing!U9)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U9-SuperPeak!U9))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!V9-(AboveHWM!V9+Tier1!V9+Existing!V9)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V9-SuperPeak!V9))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!W9-(AboveHWM!W9+Tier1!W9+Existing!W9)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W9-SuperPeak!W9))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!X9-(AboveHWM!X9+Tier1!X9+Existing!X9)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X9-SuperPeak!X9))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Y9-(AboveHWM!Y9+Tier1!Y9+Existing!Y9)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y9-SuperPeak!Y9))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!Z9-(AboveHWM!Z9+Tier1!Z9+Existing!Z9)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z9-SuperPeak!Z9))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AA9-(AboveHWM!AA9+Tier1!AA9+Existing!AA9)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA9-SuperPeak!AA9))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AB9-(AboveHWM!AB9+Tier1!AB9+Existing!AB9)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB9-SuperPeak!AB9))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AC9-(AboveHWM!AC9+Tier1!AC9+Existing!AC9)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC9-SuperPeak!AC9))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AD9-(AboveHWM!AD9+Tier1!AD9+Existing!AD9)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD9-SuperPeak!AD9))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AE9-(AboveHWM!AE9+Tier1!AE9+Existing!AE9)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE9-SuperPeak!AE9))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AF9-(AboveHWM!AF9+Tier1!AF9+Existing!AF9)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF9-SuperPeak!AF9))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AG9-(AboveHWM!AG9+Tier1!AG9+Existing!AG9)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG9-SuperPeak!AG9))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AH9-(AboveHWM!AH9+Tier1!AH9+Existing!AH9)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH9-SuperPeak!AH9))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AI9-(AboveHWM!AI9+Tier1!AI9+Existing!AI9)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI9-SuperPeak!AI9))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AJ9-(AboveHWM!AJ9+Tier1!AJ9+Existing!AJ9)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ9-SuperPeak!AJ9))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AK9-(AboveHWM!AK9+Tier1!AK9+Existing!AK9)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK9-SuperPeak!AK9))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AL9-(AboveHWM!AL9+Tier1!AL9+Existing!AL9)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL9-SuperPeak!AL9))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AM9-(AboveHWM!AM9+Tier1!AM9+Existing!AM9)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM9-SuperPeak!AM9))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AN9-(AboveHWM!AN9+Tier1!AN9+Existing!AN9)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN9-SuperPeak!AN9))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AO9-(AboveHWM!AO9+Tier1!AO9+Existing!AO9)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO9-SuperPeak!AO9))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AP9-(AboveHWM!AP9+Tier1!AP9+Existing!AP9)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP9-SuperPeak!AP9))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AQ9-(AboveHWM!AQ9+Tier1!AQ9+Existing!AQ9)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ9-SuperPeak!AQ9))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AR9-(AboveHWM!AR9+Tier1!AR9+Existing!AR9)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR9-SuperPeak!AR9))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AS9-(AboveHWM!AS9+Tier1!AS9+Existing!AS9)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS9-SuperPeak!AS9))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AT9-(AboveHWM!AT9+Tier1!AT9+Existing!AT9)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT9-SuperPeak!AT9))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AU9-(AboveHWM!AU9+Tier1!AU9+Existing!AU9)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU9-SuperPeak!AU9))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AV9-(AboveHWM!AV9+Tier1!AV9+Existing!AV9)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV9-SuperPeak!AV9))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AW9-(AboveHWM!AW9+Tier1!AW9+Existing!AW9)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW9-SuperPeak!AW9))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AX9-(AboveHWM!AX9+Tier1!AX9+Existing!AX9)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX9-SuperPeak!AX9))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D9*1000*MAX(0,CSP!AY9-(AboveHWM!AY9+Tier1!AY9+Existing!AY9)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY9-SuperPeak!AY9))","v":0}]
[null,10044,"Canby, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!D10-(AboveHWM!D10+Tier1!D10+Existing!D10)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D10-SuperPeak!D10))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!E10-(AboveHWM!E10+Tier1!E10+Existing!E10)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E10-SuperPeak!E10))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!F10-(AboveHWM!F10+Tier1!F10+Existing!F10)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F10-SuperPeak!F10))","v":1082.9525000000056},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!G10-(AboveHWM!G10+Tier1!G10+Existing!G10)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G10-SuperPeak!G10))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!H10-(AboveHWM!H10+Tier1!H10+Existing!H10)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H10-SuperPeak!H10))","v":1326.0450000000033},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!I10-(AboveHWM!I10+Tier1!I10+Existing!I10)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I10-SuperPeak!I10))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!J10-(AboveHWM!J10+Tier1!J10+Existing!J10)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J10-SuperPeak!J10))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!K10-(AboveHWM!K10+Tier1!K10+Existing!K10)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K10-SuperPeak!K10))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!L10-(AboveHWM!L10+Tier1!L10+Existing!L10)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L10-SuperPeak!L10))","v":3897.2074999999959},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!M10-(AboveHWM!M10+Tier1!M10+Existing!M10)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M10-SuperPeak!M10))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!N10-(AboveHWM!N10+Tier1!N10+Existing!N10)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N10-SuperPeak!N10))","v":1716.8437500000043},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!O10-(AboveHWM!O10+Tier1!O10+Existing!O10)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O10-SuperPeak!O10))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!P10-(AboveHWM!P10+Tier1!P10+Existing!P10)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P10-SuperPeak!P10))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Q10-(AboveHWM!Q10+Tier1!Q10+Existing!Q10)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q10-SuperPeak!Q10))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!R10-(AboveHWM!R10+Tier1!R10+Existing!R10)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R10-SuperPeak!R10))","v":1741.7788461538496},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!S10-(AboveHWM!S10+Tier1!S10+Existing!S10)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S10-SuperPeak!S10))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!T10-(AboveHWM!T10+Tier1!T10+Existing!T10)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T10-SuperPeak!T10))","v":5104.484999999996},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!U10-(AboveHWM!U10+Tier1!U10+Existing!U10)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U10-SuperPeak!U10))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!V10-(AboveHWM!V10+Tier1!V10+Existing!V10)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V10-SuperPeak!V10))","v":2852.5480769230749},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!W10-(AboveHWM!W10+Tier1!W10+Existing!W10)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W10-SuperPeak!W10))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!X10-(AboveHWM!X10+Tier1!X10+Existing!X10)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X10-SuperPeak!X10))","v":5528.9074074074088},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Y10-(AboveHWM!Y10+Tier1!Y10+Existing!Y10)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y10-SuperPeak!Y10))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!Z10-(AboveHWM!Z10+Tier1!Z10+Existing!Z10)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z10-SuperPeak!Z10))","v":5145.1432291666679},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AA10-(AboveHWM!AA10+Tier1!AA10+Existing!AA10)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA10-SuperPeak!AA10))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AB10-(AboveHWM!AB10+Tier1!AB10+Existing!AB10)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB10-SuperPeak!AB10))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AC10-(AboveHWM!AC10+Tier1!AC10+Existing!AC10)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC10-SuperPeak!AC10))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AD10-(AboveHWM!AD10+Tier1!AD10+Existing!AD10)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD10-SuperPeak!AD10))","v":984.07},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AE10-(AboveHWM!AE10+Tier1!AE10+Existing!AE10)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE10-SuperPeak!AE10))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AF10-(AboveHWM!AF10+Tier1!AF10+Existing!AF10)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF10-SuperPeak!AF10))","v":1185.4350000000045},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AG10-(AboveHWM!AG10+Tier1!AG10+Existing!AG10)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG10-SuperPeak!AG10))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AH10-(AboveHWM!AH10+Tier1!AH10+Existing!AH10)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH10-SuperPeak!AH10))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AI10-(AboveHWM!AI10+Tier1!AI10+Existing!AI10)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI10-SuperPeak!AI10))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AJ10-(AboveHWM!AJ10+Tier1!AJ10+Existing!AJ10)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ10-SuperPeak!AJ10))","v":3756.1145833333312},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AK10-(AboveHWM!AK10+Tier1!AK10+Existing!AK10)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK10-SuperPeak!AK10))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AL10-(AboveHWM!AL10+Tier1!AL10+Existing!AL10)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL10-SuperPeak!AL10))","v":1599.3822115384635},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AM10-(AboveHWM!AM10+Tier1!AM10+Existing!AM10)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM10-SuperPeak!AM10))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AN10-(AboveHWM!AN10+Tier1!AN10+Existing!AN10)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN10-SuperPeak!AN10))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AO10-(AboveHWM!AO10+Tier1!AO10+Existing!AO10)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO10-SuperPeak!AO10))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AP10-(AboveHWM!AP10+Tier1!AP10+Existing!AP10)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP10-SuperPeak!AP10))","v":1637.5961538461543},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AQ10-(AboveHWM!AQ10+Tier1!AQ10+Existing!AQ10)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ10-SuperPeak!AQ10))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AR10-(AboveHWM!AR10+Tier1!AR10+Existing!AR10)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR10-SuperPeak!AR10))","v":5066.9399999999941},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AS10-(AboveHWM!AS10+Tier1!AS10+Existing!AS10)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS10-SuperPeak!AS10))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AT10-(AboveHWM!AT10+Tier1!AT10+Existing!AT10)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT10-SuperPeak!AT10))","v":2804.6658653846207},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AU10-(AboveHWM!AU10+Tier1!AU10+Existing!AU10)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU10-SuperPeak!AU10))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AV10-(AboveHWM!AV10+Tier1!AV10+Existing!AV10)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV10-SuperPeak!AV10))","v":5314.0528846153811},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AW10-(AboveHWM!AW10+Tier1!AW10+Existing!AW10)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW10-SuperPeak!AW10))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AX10-(AboveHWM!AX10+Tier1!AX10+Existing!AX10)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX10-SuperPeak!AX10))","v":5290.4550000000027},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D10*1000*MAX(0,CSP!AY10-(AboveHWM!AY10+Tier1!AY10+Existing!AY10)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY10-SuperPeak!AY10))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!D11-(AboveHWM!D11+Tier1!D11+Existing!D11)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D11-SuperPeak!D11))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!E11-(AboveHWM!E11+Tier1!E11+Existing!E11)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E11-SuperPeak!E11))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!F11-(AboveHWM!F11+Tier1!F11+Existing!F11)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F11-SuperPeak!F11))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!G11-(AboveHWM!G11+Tier1!G11+Existing!G11)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G11-SuperPeak!G11))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!H11-(AboveHWM!H11+Tier1!H11+Existing!H11)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H11-SuperPeak!H11))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!I11-(AboveHWM!I11+Tier1!I11+Existing!I11)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I11-SuperPeak!I11))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!J11-(AboveHWM!J11+Tier1!J11+Existing!J11)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J11-SuperPeak!J11))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!K11-(AboveHWM!K11+Tier1!K11+Existing!K11)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K11-SuperPeak!K11))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!L11-(AboveHWM!L11+Tier1!L11+Existing!L11)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L11-SuperPeak!L11))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!M11-(AboveHWM!M11+Tier1!M11+Existing!M11)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M11-SuperPeak!M11))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!N11-(AboveHWM!N11+Tier1!N11+Existing!N11)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N11-SuperPeak!N11))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!O11-(AboveHWM!O11+Tier1!O11+Existing!O11)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O11-SuperPeak!O11))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!P11-(AboveHWM!P11+Tier1!P11+Existing!P11)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P11-SuperPeak!P11))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Q11-(AboveHWM!Q11+Tier1!Q11+Existing!Q11)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q11-SuperPeak!Q11))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!R11-(AboveHWM!R11+Tier1!R11+Existing!R11)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R11-SuperPeak!R11))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!S11-(AboveHWM!S11+Tier1!S11+Existing!S11)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S11-SuperPeak!S11))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!T11-(AboveHWM!T11+Tier1!T11+Existing!T11)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T11-SuperPeak!T11))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!U11-(AboveHWM!U11+Tier1!U11+Existing!U11)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U11-SuperPeak!U11))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!V11-(AboveHWM!V11+Tier1!V11+Existing!V11)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V11-SuperPeak!V11))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!W11-(AboveHWM!W11+Tier1!W11+Existing!W11)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W11-SuperPeak!W11))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!X11-(AboveHWM!X11+Tier1!X11+Existing!X11)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X11-SuperPeak!X11))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Y11-(AboveHWM!Y11+Tier1!Y11+Existing!Y11)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y11-SuperPeak!Y11))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!Z11-(AboveHWM!Z11+Tier1!Z11+Existing!Z11)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z11-SuperPeak!Z11))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AA11-(AboveHWM!AA11+Tier1!AA11+Existing!AA11)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA11-SuperPeak!AA11))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AB11-(AboveHWM!AB11+Tier1!AB11+Existing!AB11)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB11-SuperPeak!AB11))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AC11-(AboveHWM!AC11+Tier1!AC11+Existing!AC11)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC11-SuperPeak!AC11))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AD11-(AboveHWM!AD11+Tier1!AD11+Existing!AD11)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD11-SuperPeak!AD11))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AE11-(AboveHWM!AE11+Tier1!AE11+Existing!AE11)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE11-SuperPeak!AE11))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AF11-(AboveHWM!AF11+Tier1!AF11+Existing!AF11)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF11-SuperPeak!AF11))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AG11-(AboveHWM!AG11+Tier1!AG11+Existing!AG11)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG11-SuperPeak!AG11))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AH11-(AboveHWM!AH11+Tier1!AH11+Existing!AH11)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH11-SuperPeak!AH11))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AI11-(AboveHWM!AI11+Tier1!AI11+Existing!AI11)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI11-SuperPeak!AI11))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AJ11-(AboveHWM!AJ11+Tier1!AJ11+Existing!AJ11)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ11-SuperPeak!AJ11))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AK11-(AboveHWM!AK11+Tier1!AK11+Existing!AK11)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK11-SuperPeak!AK11))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AL11-(AboveHWM!AL11+Tier1!AL11+Existing!AL11)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL11-SuperPeak!AL11))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AM11-(AboveHWM!AM11+Tier1!AM11+Existing!AM11)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM11-SuperPeak!AM11))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AN11-(AboveHWM!AN11+Tier1!AN11+Existing!AN11)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN11-SuperPeak!AN11))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AO11-(AboveHWM!AO11+Tier1!AO11+Existing!AO11)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO11-SuperPeak!AO11))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AP11-(AboveHWM!AP11+Tier1!AP11+Existing!AP11)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP11-SuperPeak!AP11))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AQ11-(AboveHWM!AQ11+Tier1!AQ11+Existing!AQ11)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ11-SuperPeak!AQ11))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AR11-(AboveHWM!AR11+Tier1!AR11+Existing!AR11)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR11-SuperPeak!AR11))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AS11-(AboveHWM!AS11+Tier1!AS11+Existing!AS11)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS11-SuperPeak!AS11))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AT11-(AboveHWM!AT11+Tier1!AT11+Existing!AT11)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT11-SuperPeak!AT11))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AU11-(AboveHWM!AU11+Tier1!AU11+Existing!AU11)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU11-SuperPeak!AU11))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AV11-(AboveHWM!AV11+Tier1!AV11+Existing!AV11)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV11-SuperPeak!AV11))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AW11-(AboveHWM!AW11+Tier1!AW11+Existing!AW11)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW11-SuperPeak!AW11))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AX11-(AboveHWM!AX11+Tier1!AX11+Existing!AX11)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX11-SuperPeak!AX11))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D11*1000*MAX(0,CSP!AY11-(AboveHWM!AY11+Tier1!AY11+Existing!AY11)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY11-SuperPeak!AY11))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!D12-(AboveHWM!D12+Tier1!D12+Existing!D12)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D12-SuperPeak!D12))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!E12-(AboveHWM!E12+Tier1!E12+Existing!E12)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E12-SuperPeak!E12))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!F12-(AboveHWM!F12+Tier1!F12+Existing!F12)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F12-SuperPeak!F12))","v":7846.1125000000247},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!G12-(AboveHWM!G12+Tier1!G12+Existing!G12)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G12-SuperPeak!G12))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!H12-(AboveHWM!H12+Tier1!H12+Existing!H12)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H12-SuperPeak!H12))","v":11487.422500000008},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!I12-(AboveHWM!I12+Tier1!I12+Existing!I12)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I12-SuperPeak!I12))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!J12-(AboveHWM!J12+Tier1!J12+Existing!J12)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J12-SuperPeak!J12))","v":6157.7740384615108},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!K12-(AboveHWM!K12+Tier1!K12+Existing!K12)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K12-SuperPeak!K12))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!L12-(AboveHWM!L12+Tier1!L12+Existing!L12)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L12-SuperPeak!L12))","v":13891.902499999986},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!M12-(AboveHWM!M12+Tier1!M12+Existing!M12)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M12-SuperPeak!M12))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!N12-(AboveHWM!N12+Tier1!N12+Existing!N12)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N12-SuperPeak!N12))","v":23315.769230769205},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!O12-(AboveHWM!O12+Tier1!O12+Existing!O12)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O12-SuperPeak!O12))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!P12-(AboveHWM!P12+Tier1!P12+Existing!P12)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P12-SuperPeak!P12))","v":22165.302884615379},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Q12-(AboveHWM!Q12+Tier1!Q12+Existing!Q12)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q12-SuperPeak!Q12))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!R12-(AboveHWM!R12+Tier1!R12+Existing!R12)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R12-SuperPeak!R12))","v":10513.367788461541},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!S12-(AboveHWM!S12+Tier1!S12+Existing!S12)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S12-SuperPeak!S12))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!T12-(AboveHWM!T12+Tier1!T12+Existing!T12)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T12-SuperPeak!T12))","v":13303.534999999989},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!U12-(AboveHWM!U12+Tier1!U12+Existing!U12)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U12-SuperPeak!U12))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!V12-(AboveHWM!V12+Tier1!V12+Existing!V12)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V12-SuperPeak!V12))","v":3031.7524038461484},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!W12-(AboveHWM!W12+Tier1!W12+Existing!W12)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W12-SuperPeak!W12))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!X12-(AboveHWM!X12+Tier1!X12+Existing!X12)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X12-SuperPeak!X12))","v":8547.1550925925894},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Y12-(AboveHWM!Y12+Tier1!Y12+Existing!Y12)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y12-SuperPeak!Y12))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!Z12-(AboveHWM!Z12+Tier1!Z12+Existing!Z12)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z12-SuperPeak!Z12))","v":7560.6848958333085},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AA12-(AboveHWM!AA12+Tier1!AA12+Existing!AA12)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA12-SuperPeak!AA12))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AB12-(AboveHWM!AB12+Tier1!AB12+Existing!AB12)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB12-SuperPeak!AB12))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AC12-(AboveHWM!AC12+Tier1!AC12+Existing!AC12)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC12-SuperPeak!AC12))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AD12-(AboveHWM!AD12+Tier1!AD12+Existing!AD12)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD12-SuperPeak!AD12))","v":7638.4575000000086},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AE12-(AboveHWM!AE12+Tier1!AE12+Existing!AE12)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE12-SuperPeak!AE12))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AF12-(AboveHWM!AF12+Tier1!AF12+Existing!AF12)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF12-SuperPeak!AF12))","v":11240.137500000003},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AG12-(AboveHWM!AG12+Tier1!AG12+Existing!AG12)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG12-SuperPeak!AG12))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AH12-(AboveHWM!AH12+Tier1!AH12+Existing!AH12)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH12-SuperPeak!AH12))","v":5923.1538461538239},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AI12-(AboveHWM!AI12+Tier1!AI12+Existing!AI12)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI12-SuperPeak!AI12))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AJ12-(AboveHWM!AJ12+Tier1!AJ12+Existing!AJ12)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ12-SuperPeak!AJ12))","v":13630.731770833336},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AK12-(AboveHWM!AK12+Tier1!AK12+Existing!AK12)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK12-SuperPeak!AK12))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AL12-(AboveHWM!AL12+Tier1!AL12+Existing!AL12)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL12-SuperPeak!AL12))","v":23099.028846153858},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AM12-(AboveHWM!AM12+Tier1!AM12+Existing!AM12)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM12-SuperPeak!AM12))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AN12-(AboveHWM!AN12+Tier1!AN12+Existing!AN12)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN12-SuperPeak!AN12))","v":21962.853365384595},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AO12-(AboveHWM!AO12+Tier1!AO12+Existing!AO12)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO12-SuperPeak!AO12))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AP12-(AboveHWM!AP12+Tier1!AP12+Existing!AP12)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP12-SuperPeak!AP12))","v":10341.314903846143},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AQ12-(AboveHWM!AQ12+Tier1!AQ12+Existing!AQ12)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ12-SuperPeak!AQ12))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AR12-(AboveHWM!AR12+Tier1!AR12+Existing!AR12)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR12-SuperPeak!AR12))","v":13133.262499999979},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AS12-(AboveHWM!AS12+Tier1!AS12+Existing!AS12)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS12-SuperPeak!AS12))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AT12-(AboveHWM!AT12+Tier1!AT12+Existing!AT12)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT12-SuperPeak!AT12))","v":2856.7692307692241},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AU12-(AboveHWM!AU12+Tier1!AU12+Existing!AU12)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU12-SuperPeak!AU12))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AV12-(AboveHWM!AV12+Tier1!AV12+Existing!AV12)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV12-SuperPeak!AV12))","v":8260.7379807692214},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AW12-(AboveHWM!AW12+Tier1!AW12+Existing!AW12)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW12-SuperPeak!AW12))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AX12-(AboveHWM!AX12+Tier1!AX12+Existing!AX12)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX12-SuperPeak!AX12))","v":7493.5299999999961},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D12*1000*MAX(0,CSP!AY12-(AboveHWM!AY12+Tier1!AY12+Existing!AY12)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY12-SuperPeak!AY12))","v":0}]
[null,10055,"Albion, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!D13-(AboveHWM!D13+Tier1!D13+Existing!D13)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D13-SuperPeak!D13))","v":86.908653846153811},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!E13-(AboveHWM!E13+Tier1!E13+Existing!E13)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E13-SuperPeak!E13))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!F13-(AboveHWM!F13+Tier1!F13+Existing!F13)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F13-SuperPeak!F13))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!G13-(AboveHWM!G13+Tier1!G13+Existing!G13)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G13-SuperPeak!G13))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!H13-(AboveHWM!H13+Tier1!H13+Existing!H13)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H13-SuperPeak!H13))","v":219.38000000000005},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!I13-(AboveHWM!I13+Tier1!I13+Existing!I13)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I13-SuperPeak!I13))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!J13-(AboveHWM!J13+Tier1!J13+Existing!J13)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J13-SuperPeak!J13))","v":173.7211538461539},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!K13-(AboveHWM!K13+Tier1!K13+Existing!K13)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K13-SuperPeak!K13))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!L13-(AboveHWM!L13+Tier1!L13+Existing!L13)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L13-SuperPeak!L13))","v":58.875000000000092},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!M13-(AboveHWM!M13+Tier1!M13+Existing!M13)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M13-SuperPeak!M13))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!N13-(AboveHWM!N13+Tier1!N13+Existing!N13)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N13-SuperPeak!N13))","v":70.954326923076962},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!O13-(AboveHWM!O13+Tier1!O13+Existing!O13)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O13-SuperPeak!O13))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!P13-(AboveHWM!P13+Tier1!P13+Existing!P13)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P13-SuperPeak!P13))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Q13-(AboveHWM!Q13+Tier1!Q13+Existing!Q13)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q13-SuperPeak!Q13))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!R13-(AboveHWM!R13+Tier1!R13+Existing!R13)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R13-SuperPeak!R13))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!S13-(AboveHWM!S13+Tier1!S13+Existing!S13)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S13-SuperPeak!S13))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!T13-(AboveHWM!T13+Tier1!T13+Existing!T13)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T13-SuperPeak!T13))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!U13-(AboveHWM!U13+Tier1!U13+Existing!U13)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U13-SuperPeak!U13))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!V13-(AboveHWM!V13+Tier1!V13+Existing!V13)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V13-SuperPeak!V13))","v":26.574519230769194},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!W13-(AboveHWM!W13+Tier1!W13+Existing!W13)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W13-SuperPeak!W13))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!X13-(AboveHWM!X13+Tier1!X13+Existing!X13)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X13-SuperPeak!X13))","v":37.930555555555578},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Y13-(AboveHWM!Y13+Tier1!Y13+Existing!Y13)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y13-SuperPeak!Y13))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!Z13-(AboveHWM!Z13+Tier1!Z13+Existing!Z13)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z13-SuperPeak!Z13))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AA13-(AboveHWM!AA13+Tier1!AA13+Existing!AA13)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA13-SuperPeak!AA13))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AB13-(AboveHWM!AB13+Tier1!AB13+Existing!AB13)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB13-SuperPeak!AB13))","v":87.030092592592638},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AC13-(AboveHWM!AC13+Tier1!AC13+Existing!AC13)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC13-SuperPeak!AC13))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AD13-(AboveHWM!AD13+Tier1!AD13+Existing!AD13)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD13-SuperPeak!AD13))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AE13-(AboveHWM!AE13+Tier1!AE13+Existing!AE13)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE13-SuperPeak!AE13))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AF13-(AboveHWM!AF13+Tier1!AF13+Existing!AF13)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF13-SuperPeak!AF13))","v":219.38000000000005},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AG13-(AboveHWM!AG13+Tier1!AG13+Existing!AG13)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG13-SuperPeak!AG13))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AH13-(AboveHWM!AH13+Tier1!AH13+Existing!AH13)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH13-SuperPeak!AH13))","v":173.7211538461539},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AI13-(AboveHWM!AI13+Tier1!AI13+Existing!AI13)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI13-SuperPeak!AI13))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AJ13-(AboveHWM!AJ13+Tier1!AJ13+Existing!AJ13)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ13-SuperPeak!AJ13))","v":58.791666666666771},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AK13-(AboveHWM!AK13+Tier1!AK13+Existing!AK13)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK13-SuperPeak!AK13))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AL13-(AboveHWM!AL13+Tier1!AL13+Existing!AL13)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL13-SuperPeak!AL13))","v":70.954326923076962},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AM13-(AboveHWM!AM13+Tier1!AM13+Existing!AM13)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM13-SuperPeak!AM13))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AN13-(AboveHWM!AN13+Tier1!AN13+Existing!AN13)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN13-SuperPeak!AN13))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AO13-(AboveHWM!AO13+Tier1!AO13+Existing!AO13)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO13-SuperPeak!AO13))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AP13-(AboveHWM!AP13+Tier1!AP13+Existing!AP13)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP13-SuperPeak!AP13))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AQ13-(AboveHWM!AQ13+Tier1!AQ13+Existing!AQ13)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ13-SuperPeak!AQ13))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AR13-(AboveHWM!AR13+Tier1!AR13+Existing!AR13)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR13-SuperPeak!AR13))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AS13-(AboveHWM!AS13+Tier1!AS13+Existing!AS13)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS13-SuperPeak!AS13))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AT13-(AboveHWM!AT13+Tier1!AT13+Existing!AT13)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT13-SuperPeak!AT13))","v":26.574519230769194},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AU13-(AboveHWM!AU13+Tier1!AU13+Existing!AU13)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU13-SuperPeak!AU13))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AV13-(AboveHWM!AV13+Tier1!AV13+Existing!AV13)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV13-SuperPeak!AV13))","v":36.983173076923059},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AW13-(AboveHWM!AW13+Tier1!AW13+Existing!AW13)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW13-SuperPeak!AW13))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AX13-(AboveHWM!AX13+Tier1!AX13+Existing!AX13)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX13-SuperPeak!AX13))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D13*1000*MAX(0,CSP!AY13-(AboveHWM!AY13+Tier1!AY13+Existing!AY13)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY13-SuperPeak!AY13))","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!D14-(AboveHWM!D14+Tier1!D14+Existing!D14)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D14-SuperPeak!D14))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!E14-(AboveHWM!E14+Tier1!E14+Existing!E14)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E14-SuperPeak!E14))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!F14-(AboveHWM!F14+Tier1!F14+Existing!F14)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F14-SuperPeak!F14))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!G14-(AboveHWM!G14+Tier1!G14+Existing!G14)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G14-SuperPeak!G14))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!H14-(AboveHWM!H14+Tier1!H14+Existing!H14)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H14-SuperPeak!H14))","v":504.45499999999652},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!I14-(AboveHWM!I14+Tier1!I14+Existing!I14)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I14-SuperPeak!I14))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!J14-(AboveHWM!J14+Tier1!J14+Existing!J14)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J14-SuperPeak!J14))","v":311.67067307692611},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!K14-(AboveHWM!K14+Tier1!K14+Existing!K14)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K14-SuperPeak!K14))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!L14-(AboveHWM!L14+Tier1!L14+Existing!L14)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L14-SuperPeak!L14))","v":1692.1500000000017},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!M14-(AboveHWM!M14+Tier1!M14+Existing!M14)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M14-SuperPeak!M14))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!N14-(AboveHWM!N14+Tier1!N14+Existing!N14)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N14-SuperPeak!N14))","v":2177.4519230769256},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!O14-(AboveHWM!O14+Tier1!O14+Existing!O14)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O14-SuperPeak!O14))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!P14-(AboveHWM!P14+Tier1!P14+Existing!P14)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P14-SuperPeak!P14))","v":1496.2427884615402},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Q14-(AboveHWM!Q14+Tier1!Q14+Existing!Q14)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q14-SuperPeak!Q14))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!R14-(AboveHWM!R14+Tier1!R14+Existing!R14)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R14-SuperPeak!R14))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!S14-(AboveHWM!S14+Tier1!S14+Existing!S14)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S14-SuperPeak!S14))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!T14-(AboveHWM!T14+Tier1!T14+Existing!T14)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T14-SuperPeak!T14))","v":4394.8175000000037},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!U14-(AboveHWM!U14+Tier1!U14+Existing!U14)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U14-SuperPeak!U14))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!V14-(AboveHWM!V14+Tier1!V14+Existing!V14)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V14-SuperPeak!V14))","v":1144.7932692307638},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!W14-(AboveHWM!W14+Tier1!W14+Existing!W14)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W14-SuperPeak!W14))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!X14-(AboveHWM!X14+Tier1!X14+Existing!X14)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X14-SuperPeak!X14))","v":2433.2523148148139},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Y14-(AboveHWM!Y14+Tier1!Y14+Existing!Y14)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y14-SuperPeak!Y14))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!Z14-(AboveHWM!Z14+Tier1!Z14+Existing!Z14)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z14-SuperPeak!Z14))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AA14-(AboveHWM!AA14+Tier1!AA14+Existing!AA14)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA14-SuperPeak!AA14))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AB14-(AboveHWM!AB14+Tier1!AB14+Existing!AB14)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB14-SuperPeak!AB14))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AC14-(AboveHWM!AC14+Tier1!AC14+Existing!AC14)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC14-SuperPeak!AC14))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AD14-(AboveHWM!AD14+Tier1!AD14+Existing!AD14)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD14-SuperPeak!AD14))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AE14-(AboveHWM!AE14+Tier1!AE14+Existing!AE14)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE14-SuperPeak!AE14))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AF14-(AboveHWM!AF14+Tier1!AF14+Existing!AF14)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF14-SuperPeak!AF14))","v":504.45499999999652},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AG14-(AboveHWM!AG14+Tier1!AG14+Existing!AG14)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG14-SuperPeak!AG14))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AH14-(AboveHWM!AH14+Tier1!AH14+Existing!AH14)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH14-SuperPeak!AH14))","v":311.67067307692611},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AI14-(AboveHWM!AI14+Tier1!AI14+Existing!AI14)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI14-SuperPeak!AI14))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AJ14-(AboveHWM!AJ14+Tier1!AJ14+Existing!AJ14)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ14-SuperPeak!AJ14))","v":1674.1718750000025},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AK14-(AboveHWM!AK14+Tier1!AK14+Existing!AK14)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK14-SuperPeak!AK14))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AL14-(AboveHWM!AL14+Tier1!AL14+Existing!AL14)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL14-SuperPeak!AL14))","v":2177.4519230769256},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AM14-(AboveHWM!AM14+Tier1!AM14+Existing!AM14)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM14-SuperPeak!AM14))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AN14-(AboveHWM!AN14+Tier1!AN14+Existing!AN14)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN14-SuperPeak!AN14))","v":1496.2427884615402},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AO14-(AboveHWM!AO14+Tier1!AO14+Existing!AO14)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO14-SuperPeak!AO14))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AP14-(AboveHWM!AP14+Tier1!AP14+Existing!AP14)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP14-SuperPeak!AP14))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AQ14-(AboveHWM!AQ14+Tier1!AQ14+Existing!AQ14)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ14-SuperPeak!AQ14))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AR14-(AboveHWM!AR14+Tier1!AR14+Existing!AR14)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR14-SuperPeak!AR14))","v":4394.8175000000037},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AS14-(AboveHWM!AS14+Tier1!AS14+Existing!AS14)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS14-SuperPeak!AS14))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AT14-(AboveHWM!AT14+Tier1!AT14+Existing!AT14)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT14-SuperPeak!AT14))","v":1144.7932692307638},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AU14-(AboveHWM!AU14+Tier1!AU14+Existing!AU14)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU14-SuperPeak!AU14))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AV14-(AboveHWM!AV14+Tier1!AV14+Existing!AV14)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV14-SuperPeak!AV14))","v":2395.7379807692314},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AW14-(AboveHWM!AW14+Tier1!AW14+Existing!AW14)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW14-SuperPeak!AW14))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AX14-(AboveHWM!AX14+Tier1!AX14+Existing!AX14)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX14-SuperPeak!AX14))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D14*1000*MAX(0,CSP!AY14-(AboveHWM!AY14+Tier1!AY14+Existing!AY14)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY14-SuperPeak!AY14))","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!D15-(AboveHWM!D15+Tier1!D15+Existing!D15)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D15-SuperPeak!D15))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!E15-(AboveHWM!E15+Tier1!E15+Existing!E15)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E15-SuperPeak!E15))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!F15-(AboveHWM!F15+Tier1!F15+Existing!F15)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F15-SuperPeak!F15))","v":104.2500000000004},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!G15-(AboveHWM!G15+Tier1!G15+Existing!G15)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G15-SuperPeak!G15))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!H15-(AboveHWM!H15+Tier1!H15+Existing!H15)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H15-SuperPeak!H15))","v":1590.9625000000003},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!I15-(AboveHWM!I15+Tier1!I15+Existing!I15)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I15-SuperPeak!I15))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!J15-(AboveHWM!J15+Tier1!J15+Existing!J15)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J15-SuperPeak!J15))","v":2719.6057692307686},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!K15-(AboveHWM!K15+Tier1!K15+Existing!K15)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K15-SuperPeak!K15))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!L15-(AboveHWM!L15+Tier1!L15+Existing!L15)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L15-SuperPeak!L15))","v":856.36499999999933},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!M15-(AboveHWM!M15+Tier1!M15+Existing!M15)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M15-SuperPeak!M15))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!N15-(AboveHWM!N15+Tier1!N15+Existing!N15)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N15-SuperPeak!N15))","v":2074.8990384615381},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!O15-(AboveHWM!O15+Tier1!O15+Existing!O15)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O15-SuperPeak!O15))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!P15-(AboveHWM!P15+Tier1!P15+Existing!P15)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P15-SuperPeak!P15))","v":1154.3437500000011},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Q15-(AboveHWM!Q15+Tier1!Q15+Existing!Q15)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q15-SuperPeak!Q15))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!R15-(AboveHWM!R15+Tier1!R15+Existing!R15)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R15-SuperPeak!R15))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!S15-(AboveHWM!S15+Tier1!S15+Existing!S15)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S15-SuperPeak!S15))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!T15-(AboveHWM!T15+Tier1!T15+Existing!T15)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T15-SuperPeak!T15))","v":684.73},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!U15-(AboveHWM!U15+Tier1!U15+Existing!U15)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U15-SuperPeak!U15))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!V15-(AboveHWM!V15+Tier1!V15+Existing!V15)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V15-SuperPeak!V15))","v":438.14182692307668},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!W15-(AboveHWM!W15+Tier1!W15+Existing!W15)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W15-SuperPeak!W15))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!X15-(AboveHWM!X15+Tier1!X15+Existing!X15)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X15-SuperPeak!X15))","v":487.87037037037038},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Y15-(AboveHWM!Y15+Tier1!Y15+Existing!Y15)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y15-SuperPeak!Y15))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!Z15-(AboveHWM!Z15+Tier1!Z15+Existing!Z15)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z15-SuperPeak!Z15))","v":277.36979166666617},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AA15-(AboveHWM!AA15+Tier1!AA15+Existing!AA15)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA15-SuperPeak!AA15))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AB15-(AboveHWM!AB15+Tier1!AB15+Existing!AB15)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB15-SuperPeak!AB15))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AC15-(AboveHWM!AC15+Tier1!AC15+Existing!AC15)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC15-SuperPeak!AC15))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AD15-(AboveHWM!AD15+Tier1!AD15+Existing!AD15)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD15-SuperPeak!AD15))","v":104.2500000000004},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AE15-(AboveHWM!AE15+Tier1!AE15+Existing!AE15)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE15-SuperPeak!AE15))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AF15-(AboveHWM!AF15+Tier1!AF15+Existing!AF15)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF15-SuperPeak!AF15))","v":1590.9625000000003},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AG15-(AboveHWM!AG15+Tier1!AG15+Existing!AG15)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG15-SuperPeak!AG15))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AH15-(AboveHWM!AH15+Tier1!AH15+Existing!AH15)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH15-SuperPeak!AH15))","v":2719.6057692307686},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AI15-(AboveHWM!AI15+Tier1!AI15+Existing!AI15)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI15-SuperPeak!AI15))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AJ15-(AboveHWM!AJ15+Tier1!AJ15+Existing!AJ15)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ15-SuperPeak!AJ15))","v":859.03645833333451},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AK15-(AboveHWM!AK15+Tier1!AK15+Existing!AK15)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK15-SuperPeak!AK15))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AL15-(AboveHWM!AL15+Tier1!AL15+Existing!AL15)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL15-SuperPeak!AL15))","v":2074.8990384615381},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AM15-(AboveHWM!AM15+Tier1!AM15+Existing!AM15)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM15-SuperPeak!AM15))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AN15-(AboveHWM!AN15+Tier1!AN15+Existing!AN15)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN15-SuperPeak!AN15))","v":1154.3437500000011},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AO15-(AboveHWM!AO15+Tier1!AO15+Existing!AO15)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO15-SuperPeak!AO15))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AP15-(AboveHWM!AP15+Tier1!AP15+Existing!AP15)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP15-SuperPeak!AP15))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AQ15-(AboveHWM!AQ15+Tier1!AQ15+Existing!AQ15)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ15-SuperPeak!AQ15))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AR15-(AboveHWM!AR15+Tier1!AR15+Existing!AR15)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR15-SuperPeak!AR15))","v":684.73},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AS15-(AboveHWM!AS15+Tier1!AS15+Existing!AS15)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS15-SuperPeak!AS15))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AT15-(AboveHWM!AT15+Tier1!AT15+Existing!AT15)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT15-SuperPeak!AT15))","v":438.14182692307668},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AU15-(AboveHWM!AU15+Tier1!AU15+Existing!AU15)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU15-SuperPeak!AU15))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AV15-(AboveHWM!AV15+Tier1!AV15+Existing!AV15)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV15-SuperPeak!AV15))","v":492.89663461538379},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AW15-(AboveHWM!AW15+Tier1!AW15+Existing!AW15)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW15-SuperPeak!AW15))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AX15-(AboveHWM!AX15+Tier1!AX15+Existing!AX15)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX15-SuperPeak!AX15))","v":272.98749999999882},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D15*1000*MAX(0,CSP!AY15-(AboveHWM!AY15+Tier1!AY15+Existing!AY15)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY15-SuperPeak!AY15))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!D17-(AboveHWM!D17+Tier1!D17+Existing!D17)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D17-SuperPeak!D17))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!E17-(AboveHWM!E17+Tier1!E17+Existing!E17)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E17-SuperPeak!E17))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!F17-(AboveHWM!F17+Tier1!F17+Existing!F17)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F17-SuperPeak!F17))","v":1009.2649999999994},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!G17-(AboveHWM!G17+Tier1!G17+Existing!G17)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G17-SuperPeak!G17))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!H17-(AboveHWM!H17+Tier1!H17+Existing!H17)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H17-SuperPeak!H17))","v":1471.5925},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!I17-(AboveHWM!I17+Tier1!I17+Existing!I17)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I17-SuperPeak!I17))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!J17-(AboveHWM!J17+Tier1!J17+Existing!J17)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J17-SuperPeak!J17))","v":620.5841346153851},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!K17-(AboveHWM!K17+Tier1!K17+Existing!K17)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K17-SuperPeak!K17))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!L17-(AboveHWM!L17+Tier1!L17+Existing!L17)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L17-SuperPeak!L17))","v":879.41249999999991},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!M17-(AboveHWM!M17+Tier1!M17+Existing!M17)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M17-SuperPeak!M17))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!N17-(AboveHWM!N17+Tier1!N17+Existing!N17)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N17-SuperPeak!N17))","v":117.40384615384758},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!O17-(AboveHWM!O17+Tier1!O17+Existing!O17)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O17-SuperPeak!O17))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!P17-(AboveHWM!P17+Tier1!P17+Existing!P17)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P17-SuperPeak!P17))","v":932.03605769230705},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Q17-(AboveHWM!Q17+Tier1!Q17+Existing!Q17)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q17-SuperPeak!Q17))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!R17-(AboveHWM!R17+Tier1!R17+Existing!R17)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R17-SuperPeak!R17))","v":1188.735576923076},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!S17-(AboveHWM!S17+Tier1!S17+Existing!S17)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S17-SuperPeak!S17))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!T17-(AboveHWM!T17+Tier1!T17+Existing!T17)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T17-SuperPeak!T17))","v":108.85499999999948},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!U17-(AboveHWM!U17+Tier1!U17+Existing!U17)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U17-SuperPeak!U17))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!V17-(AboveHWM!V17+Tier1!V17+Existing!V17)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V17-SuperPeak!V17))","v":1031.0913461538469},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!W17-(AboveHWM!W17+Tier1!W17+Existing!W17)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W17-SuperPeak!W17))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!X17-(AboveHWM!X17+Tier1!X17+Existing!X17)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X17-SuperPeak!X17))","v":936.20833333333201},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Y17-(AboveHWM!Y17+Tier1!Y17+Existing!Y17)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y17-SuperPeak!Y17))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!Z17-(AboveHWM!Z17+Tier1!Z17+Existing!Z17)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z17-SuperPeak!Z17))","v":321.04427083333206},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AA17-(AboveHWM!AA17+Tier1!AA17+Existing!AA17)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA17-SuperPeak!AA17))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AB17-(AboveHWM!AB17+Tier1!AB17+Existing!AB17)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB17-SuperPeak!AB17))","v":253.53703703703755},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AC17-(AboveHWM!AC17+Tier1!AC17+Existing!AC17)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC17-SuperPeak!AC17))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AD17-(AboveHWM!AD17+Tier1!AD17+Existing!AD17)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD17-SuperPeak!AD17))","v":1002.7449999999993},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AE17-(AboveHWM!AE17+Tier1!AE17+Existing!AE17)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE17-SuperPeak!AE17))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AF17-(AboveHWM!AF17+Tier1!AF17+Existing!AF17)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF17-SuperPeak!AF17))","v":1467.0474999999999},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AG17-(AboveHWM!AG17+Tier1!AG17+Existing!AG17)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG17-SuperPeak!AG17))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AH17-(AboveHWM!AH17+Tier1!AH17+Existing!AH17)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH17-SuperPeak!AH17))","v":624.2379807692306},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AI17-(AboveHWM!AI17+Tier1!AI17+Existing!AI17)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI17-SuperPeak!AI17))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AJ17-(AboveHWM!AJ17+Tier1!AJ17+Existing!AJ17)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ17-SuperPeak!AJ17))","v":1014.794270833332},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AK17-(AboveHWM!AK17+Tier1!AK17+Existing!AK17)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK17-SuperPeak!AK17))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AL17-(AboveHWM!AL17+Tier1!AL17+Existing!AL17)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL17-SuperPeak!AL17))","v":120.88942307692352},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AM17-(AboveHWM!AM17+Tier1!AM17+Existing!AM17)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM17-SuperPeak!AM17))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AN17-(AboveHWM!AN17+Tier1!AN17+Existing!AN17)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN17-SuperPeak!AN17))","v":934.39423076922969},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AO17-(AboveHWM!AO17+Tier1!AO17+Existing!AO17)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO17-SuperPeak!AO17))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AP17-(AboveHWM!AP17+Tier1!AP17+Existing!AP17)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP17-SuperPeak!AP17))","v":1190.2740384615386},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AQ17-(AboveHWM!AQ17+Tier1!AQ17+Existing!AQ17)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ17-SuperPeak!AQ17))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AR17-(AboveHWM!AR17+Tier1!AR17+Existing!AR17)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR17-SuperPeak!AR17))","v":98.807500000000601},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AS17-(AboveHWM!AS17+Tier1!AS17+Existing!AS17)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS17-SuperPeak!AS17))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AT17-(AboveHWM!AT17+Tier1!AT17+Existing!AT17)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT17-SuperPeak!AT17))","v":1030.4423076923078},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AU17-(AboveHWM!AU17+Tier1!AU17+Existing!AU17)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU17-SuperPeak!AU17))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AV17-(AboveHWM!AV17+Tier1!AV17+Existing!AV17)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV17-SuperPeak!AV17))","v":585.46875000000114},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AW17-(AboveHWM!AW17+Tier1!AW17+Existing!AW17)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW17-SuperPeak!AW17))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AX17-(AboveHWM!AX17+Tier1!AX17+Existing!AX17)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX17-SuperPeak!AX17))","v":661.31500000000074},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D17*1000*MAX(0,CSP!AY17-(AboveHWM!AY17+Tier1!AY17+Existing!AY17)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY17-SuperPeak!AY17))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!D26-(AboveHWM!D26+Tier1!D26+Existing!D26)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D26-SuperPeak!D26))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!E26-(AboveHWM!E26+Tier1!E26+Existing!E26)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E26-SuperPeak!E26))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!F26-(AboveHWM!F26+Tier1!F26+Existing!F26)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F26-SuperPeak!F26))","v":1083.9000000000017},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!G26-(AboveHWM!G26+Tier1!G26+Existing!G26)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G26-SuperPeak!G26))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!H26-(AboveHWM!H26+Tier1!H26+Existing!H26)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H26-SuperPeak!H26))","v":59.074999999998212},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!I26-(AboveHWM!I26+Tier1!I26+Existing!I26)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I26-SuperPeak!I26))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!J26-(AboveHWM!J26+Tier1!J26+Existing!J26)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J26-SuperPeak!J26))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!K26-(AboveHWM!K26+Tier1!K26+Existing!K26)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K26-SuperPeak!K26))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!L26-(AboveHWM!L26+Tier1!L26+Existing!L26)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L26-SuperPeak!L26))","v":2675.6749999999929},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!M26-(AboveHWM!M26+Tier1!M26+Existing!M26)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M26-SuperPeak!M26))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!N26-(AboveHWM!N26+Tier1!N26+Existing!N26)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N26-SuperPeak!N26))","v":2652.8341346153816},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!O26-(AboveHWM!O26+Tier1!O26+Existing!O26)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O26-SuperPeak!O26))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!P26-(AboveHWM!P26+Tier1!P26+Existing!P26)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P26-SuperPeak!P26))","v":551.8894230769256},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Q26-(AboveHWM!Q26+Tier1!Q26+Existing!Q26)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q26-SuperPeak!Q26))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!R26-(AboveHWM!R26+Tier1!R26+Existing!R26)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R26-SuperPeak!R26))","v":1662.3557692307668},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!S26-(AboveHWM!S26+Tier1!S26+Existing!S26)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S26-SuperPeak!S26))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!T26-(AboveHWM!T26+Tier1!T26+Existing!T26)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T26-SuperPeak!T26))","v":10449.015000000007},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!U26-(AboveHWM!U26+Tier1!U26+Existing!U26)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U26-SuperPeak!U26))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!V26-(AboveHWM!V26+Tier1!V26+Existing!V26)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V26-SuperPeak!V26))","v":7713.144230769235},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!W26-(AboveHWM!W26+Tier1!W26+Existing!W26)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W26-SuperPeak!W26))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!X26-(AboveHWM!X26+Tier1!X26+Existing!X26)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X26-SuperPeak!X26))","v":6624.6041666666633},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Y26-(AboveHWM!Y26+Tier1!Y26+Existing!Y26)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y26-SuperPeak!Y26))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!Z26-(AboveHWM!Z26+Tier1!Z26+Existing!Z26)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z26-SuperPeak!Z26))","v":9115.1822916666642},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AA26-(AboveHWM!AA26+Tier1!AA26+Existing!AA26)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA26-SuperPeak!AA26))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AB26-(AboveHWM!AB26+Tier1!AB26+Existing!AB26)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB26-SuperPeak!AB26))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AC26-(AboveHWM!AC26+Tier1!AC26+Existing!AC26)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC26-SuperPeak!AC26))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AD26-(AboveHWM!AD26+Tier1!AD26+Existing!AD26)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD26-SuperPeak!AD26))","v":784.11999999999614},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AE26-(AboveHWM!AE26+Tier1!AE26+Existing!AE26)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE26-SuperPeak!AE26))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AF26-(AboveHWM!AF26+Tier1!AF26+Existing!AF26)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF26-SuperPeak!AF26))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AG26-(AboveHWM!AG26+Tier1!AG26+Existing!AG26)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG26-SuperPeak!AG26))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AH26-(AboveHWM!AH26+Tier1!AH26+Existing!AH26)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH26-SuperPeak!AH26))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AI26-(AboveHWM!AI26+Tier1!AI26+Existing!AI26)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI26-SuperPeak!AI26))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AJ26-(AboveHWM!AJ26+Tier1!AJ26+Existing!AJ26)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ26-SuperPeak!AJ26))","v":2302.7135416666715},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AK26-(AboveHWM!AK26+Tier1!AK26+Existing!AK26)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK26-SuperPeak!AK26))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AL26-(AboveHWM!AL26+Tier1!AL26+Existing!AL26)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL26-SuperPeak!AL26))","v":2348.3413461538439},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AM26-(AboveHWM!AM26+Tier1!AM26+Existing!AM26)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM26-SuperPeak!AM26))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AN26-(AboveHWM!AN26+Tier1!AN26+Existing!AN26)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN26-SuperPeak!AN26))","v":276.33173076923254},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AO26-(AboveHWM!AO26+Tier1!AO26+Existing!AO26)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO26-SuperPeak!AO26))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AP26-(AboveHWM!AP26+Tier1!AP26+Existing!AP26)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP26-SuperPeak!AP26))","v":1417.6346153846202},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AQ26-(AboveHWM!AQ26+Tier1!AQ26+Existing!AQ26)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ26-SuperPeak!AQ26))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AR26-(AboveHWM!AR26+Tier1!AR26+Existing!AR26)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR26-SuperPeak!AR26))","v":10708.265000000001},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AS26-(AboveHWM!AS26+Tier1!AS26+Existing!AS26)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS26-SuperPeak!AS26))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AT26-(AboveHWM!AT26+Tier1!AT26+Existing!AT26)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT26-SuperPeak!AT26))","v":7964.6875},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AU26-(AboveHWM!AU26+Tier1!AU26+Existing!AU26)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU26-SuperPeak!AU26))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AV26-(AboveHWM!AV26+Tier1!AV26+Existing!AV26)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV26-SuperPeak!AV26))","v":6723.5600961538457},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AW26-(AboveHWM!AW26+Tier1!AW26+Existing!AW26)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW26-SuperPeak!AW26))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AX26-(AboveHWM!AX26+Tier1!AX26+Existing!AX26)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX26-SuperPeak!AX26))","v":9466.6824999999953},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D26*1000*MAX(0,CSP!AY26-(AboveHWM!AY26+Tier1!AY26+Existing!AY26)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY26-SuperPeak!AY26))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!D35-(AboveHWM!D35+Tier1!D35+Existing!D35)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D35-SuperPeak!D35))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!E35-(AboveHWM!E35+Tier1!E35+Existing!E35)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E35-SuperPeak!E35))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!F35-(AboveHWM!F35+Tier1!F35+Existing!F35)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F35-SuperPeak!F35))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!G35-(AboveHWM!G35+Tier1!G35+Existing!G35)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G35-SuperPeak!G35))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!H35-(AboveHWM!H35+Tier1!H35+Existing!H35)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H35-SuperPeak!H35))","v":1861.3825000000013},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!I35-(AboveHWM!I35+Tier1!I35+Existing!I35)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I35-SuperPeak!I35))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!J35-(AboveHWM!J35+Tier1!J35+Existing!J35)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J35-SuperPeak!J35))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!K35-(AboveHWM!K35+Tier1!K35+Existing!K35)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K35-SuperPeak!K35))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!L35-(AboveHWM!L35+Tier1!L35+Existing!L35)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L35-SuperPeak!L35))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!M35-(AboveHWM!M35+Tier1!M35+Existing!M35)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M35-SuperPeak!M35))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!N35-(AboveHWM!N35+Tier1!N35+Existing!N35)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N35-SuperPeak!N35))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!O35-(AboveHWM!O35+Tier1!O35+Existing!O35)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O35-SuperPeak!O35))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!P35-(AboveHWM!P35+Tier1!P35+Existing!P35)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P35-SuperPeak!P35))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Q35-(AboveHWM!Q35+Tier1!Q35+Existing!Q35)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q35-SuperPeak!Q35))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!R35-(AboveHWM!R35+Tier1!R35+Existing!R35)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R35-SuperPeak!R35))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!S35-(AboveHWM!S35+Tier1!S35+Existing!S35)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S35-SuperPeak!S35))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!T35-(AboveHWM!T35+Tier1!T35+Existing!T35)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T35-SuperPeak!T35))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!U35-(AboveHWM!U35+Tier1!U35+Existing!U35)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U35-SuperPeak!U35))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!V35-(AboveHWM!V35+Tier1!V35+Existing!V35)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V35-SuperPeak!V35))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!W35-(AboveHWM!W35+Tier1!W35+Existing!W35)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W35-SuperPeak!W35))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!X35-(AboveHWM!X35+Tier1!X35+Existing!X35)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X35-SuperPeak!X35))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Y35-(AboveHWM!Y35+Tier1!Y35+Existing!Y35)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y35-SuperPeak!Y35))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!Z35-(AboveHWM!Z35+Tier1!Z35+Existing!Z35)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z35-SuperPeak!Z35))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AA35-(AboveHWM!AA35+Tier1!AA35+Existing!AA35)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA35-SuperPeak!AA35))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AB35-(AboveHWM!AB35+Tier1!AB35+Existing!AB35)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB35-SuperPeak!AB35))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AC35-(AboveHWM!AC35+Tier1!AC35+Existing!AC35)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC35-SuperPeak!AC35))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AD35-(AboveHWM!AD35+Tier1!AD35+Existing!AD35)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD35-SuperPeak!AD35))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AE35-(AboveHWM!AE35+Tier1!AE35+Existing!AE35)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE35-SuperPeak!AE35))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AF35-(AboveHWM!AF35+Tier1!AF35+Existing!AF35)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF35-SuperPeak!AF35))","v":1861.3825000000013},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AG35-(AboveHWM!AG35+Tier1!AG35+Existing!AG35)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG35-SuperPeak!AG35))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AH35-(AboveHWM!AH35+Tier1!AH35+Existing!AH35)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH35-SuperPeak!AH35))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AI35-(AboveHWM!AI35+Tier1!AI35+Existing!AI35)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI35-SuperPeak!AI35))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AJ35-(AboveHWM!AJ35+Tier1!AJ35+Existing!AJ35)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ35-SuperPeak!AJ35))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AK35-(AboveHWM!AK35+Tier1!AK35+Existing!AK35)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK35-SuperPeak!AK35))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AL35-(AboveHWM!AL35+Tier1!AL35+Existing!AL35)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL35-SuperPeak!AL35))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AM35-(AboveHWM!AM35+Tier1!AM35+Existing!AM35)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM35-SuperPeak!AM35))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AN35-(AboveHWM!AN35+Tier1!AN35+Existing!AN35)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN35-SuperPeak!AN35))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AO35-(AboveHWM!AO35+Tier1!AO35+Existing!AO35)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO35-SuperPeak!AO35))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AP35-(AboveHWM!AP35+Tier1!AP35+Existing!AP35)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP35-SuperPeak!AP35))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AQ35-(AboveHWM!AQ35+Tier1!AQ35+Existing!AQ35)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ35-SuperPeak!AQ35))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AR35-(AboveHWM!AR35+Tier1!AR35+Existing!AR35)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR35-SuperPeak!AR35))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AS35-(AboveHWM!AS35+Tier1!AS35+Existing!AS35)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS35-SuperPeak!AS35))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AT35-(AboveHWM!AT35+Tier1!AT35+Existing!AT35)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT35-SuperPeak!AT35))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AU35-(AboveHWM!AU35+Tier1!AU35+Existing!AU35)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU35-SuperPeak!AU35))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AV35-(AboveHWM!AV35+Tier1!AV35+Existing!AV35)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV35-SuperPeak!AV35))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AW35-(AboveHWM!AW35+Tier1!AW35+Existing!AW35)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW35-SuperPeak!AW35))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AX35-(AboveHWM!AX35+Tier1!AX35+Existing!AX35)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX35-SuperPeak!AX35))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D35*1000*MAX(0,CSP!AY35-(AboveHWM!AY35+Tier1!AY35+Existing!AY35)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY35-SuperPeak!AY35))","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!D44-(AboveHWM!D44+Tier1!D44+Existing!D44)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D44-SuperPeak!D44))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!E44-(AboveHWM!E44+Tier1!E44+Existing!E44)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E44-SuperPeak!E44))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!F44-(AboveHWM!F44+Tier1!F44+Existing!F44)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F44-SuperPeak!F44))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!G44-(AboveHWM!G44+Tier1!G44+Existing!G44)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G44-SuperPeak!G44))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!H44-(AboveHWM!H44+Tier1!H44+Existing!H44)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H44-SuperPeak!H44))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!I44-(AboveHWM!I44+Tier1!I44+Existing!I44)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I44-SuperPeak!I44))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!J44-(AboveHWM!J44+Tier1!J44+Existing!J44)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J44-SuperPeak!J44))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!K44-(AboveHWM!K44+Tier1!K44+Existing!K44)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K44-SuperPeak!K44))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!L44-(AboveHWM!L44+Tier1!L44+Existing!L44)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L44-SuperPeak!L44))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!M44-(AboveHWM!M44+Tier1!M44+Existing!M44)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M44-SuperPeak!M44))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!N44-(AboveHWM!N44+Tier1!N44+Existing!N44)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N44-SuperPeak!N44))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!O44-(AboveHWM!O44+Tier1!O44+Existing!O44)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O44-SuperPeak!O44))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!P44-(AboveHWM!P44+Tier1!P44+Existing!P44)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P44-SuperPeak!P44))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Q44-(AboveHWM!Q44+Tier1!Q44+Existing!Q44)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q44-SuperPeak!Q44))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!R44-(AboveHWM!R44+Tier1!R44+Existing!R44)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R44-SuperPeak!R44))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!S44-(AboveHWM!S44+Tier1!S44+Existing!S44)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S44-SuperPeak!S44))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!T44-(AboveHWM!T44+Tier1!T44+Existing!T44)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T44-SuperPeak!T44))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!U44-(AboveHWM!U44+Tier1!U44+Existing!U44)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U44-SuperPeak!U44))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!V44-(AboveHWM!V44+Tier1!V44+Existing!V44)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V44-SuperPeak!V44))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!W44-(AboveHWM!W44+Tier1!W44+Existing!W44)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W44-SuperPeak!W44))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!X44-(AboveHWM!X44+Tier1!X44+Existing!X44)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X44-SuperPeak!X44))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Y44-(AboveHWM!Y44+Tier1!Y44+Existing!Y44)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y44-SuperPeak!Y44))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!Z44-(AboveHWM!Z44+Tier1!Z44+Existing!Z44)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z44-SuperPeak!Z44))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AA44-(AboveHWM!AA44+Tier1!AA44+Existing!AA44)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA44-SuperPeak!AA44))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AB44-(AboveHWM!AB44+Tier1!AB44+Existing!AB44)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB44-SuperPeak!AB44))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AC44-(AboveHWM!AC44+Tier1!AC44+Existing!AC44)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC44-SuperPeak!AC44))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AD44-(AboveHWM!AD44+Tier1!AD44+Existing!AD44)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD44-SuperPeak!AD44))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AE44-(AboveHWM!AE44+Tier1!AE44+Existing!AE44)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE44-SuperPeak!AE44))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AF44-(AboveHWM!AF44+Tier1!AF44+Existing!AF44)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF44-SuperPeak!AF44))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AG44-(AboveHWM!AG44+Tier1!AG44+Existing!AG44)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG44-SuperPeak!AG44))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AH44-(AboveHWM!AH44+Tier1!AH44+Existing!AH44)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH44-SuperPeak!AH44))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AI44-(AboveHWM!AI44+Tier1!AI44+Existing!AI44)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI44-SuperPeak!AI44))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AJ44-(AboveHWM!AJ44+Tier1!AJ44+Existing!AJ44)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ44-SuperPeak!AJ44))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AK44-(AboveHWM!AK44+Tier1!AK44+Existing!AK44)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK44-SuperPeak!AK44))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AL44-(AboveHWM!AL44+Tier1!AL44+Existing!AL44)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL44-SuperPeak!AL44))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AM44-(AboveHWM!AM44+Tier1!AM44+Existing!AM44)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM44-SuperPeak!AM44))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AN44-(AboveHWM!AN44+Tier1!AN44+Existing!AN44)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN44-SuperPeak!AN44))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AO44-(AboveHWM!AO44+Tier1!AO44+Existing!AO44)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO44-SuperPeak!AO44))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AP44-(AboveHWM!AP44+Tier1!AP44+Existing!AP44)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP44-SuperPeak!AP44))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AQ44-(AboveHWM!AQ44+Tier1!AQ44+Existing!AQ44)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ44-SuperPeak!AQ44))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AR44-(AboveHWM!AR44+Tier1!AR44+Existing!AR44)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR44-SuperPeak!AR44))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AS44-(AboveHWM!AS44+Tier1!AS44+Existing!AS44)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS44-SuperPeak!AS44))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AT44-(AboveHWM!AT44+Tier1!AT44+Existing!AT44)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT44-SuperPeak!AT44))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AU44-(AboveHWM!AU44+Tier1!AU44+Existing!AU44)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU44-SuperPeak!AU44))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AV44-(AboveHWM!AV44+Tier1!AV44+Existing!AV44)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV44-SuperPeak!AV44))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AW44-(AboveHWM!AW44+Tier1!AW44+Existing!AW44)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW44-SuperPeak!AW44))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AX44-(AboveHWM!AX44+Tier1!AX44+Existing!AX44)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX44-SuperPeak!AX44))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D44*1000*MAX(0,CSP!AY44-(AboveHWM!AY44+Tier1!AY44+Existing!AY44)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY44-SuperPeak!AY44))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!D53-(AboveHWM!D53+Tier1!D53+Existing!D53)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D53-SuperPeak!D53))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!E53-(AboveHWM!E53+Tier1!E53+Existing!E53)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E53-SuperPeak!E53))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!F53-(AboveHWM!F53+Tier1!F53+Existing!F53)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F53-SuperPeak!F53))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!G53-(AboveHWM!G53+Tier1!G53+Existing!G53)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G53-SuperPeak!G53))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!H53-(AboveHWM!H53+Tier1!H53+Existing!H53)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H53-SuperPeak!H53))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!I53-(AboveHWM!I53+Tier1!I53+Existing!I53)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I53-SuperPeak!I53))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!J53-(AboveHWM!J53+Tier1!J53+Existing!J53)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J53-SuperPeak!J53))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!K53-(AboveHWM!K53+Tier1!K53+Existing!K53)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K53-SuperPeak!K53))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!L53-(AboveHWM!L53+Tier1!L53+Existing!L53)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L53-SuperPeak!L53))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!M53-(AboveHWM!M53+Tier1!M53+Existing!M53)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M53-SuperPeak!M53))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!N53-(AboveHWM!N53+Tier1!N53+Existing!N53)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N53-SuperPeak!N53))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!O53-(AboveHWM!O53+Tier1!O53+Existing!O53)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O53-SuperPeak!O53))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!P53-(AboveHWM!P53+Tier1!P53+Existing!P53)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P53-SuperPeak!P53))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Q53-(AboveHWM!Q53+Tier1!Q53+Existing!Q53)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q53-SuperPeak!Q53))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!R53-(AboveHWM!R53+Tier1!R53+Existing!R53)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R53-SuperPeak!R53))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!S53-(AboveHWM!S53+Tier1!S53+Existing!S53)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S53-SuperPeak!S53))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!T53-(AboveHWM!T53+Tier1!T53+Existing!T53)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T53-SuperPeak!T53))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!U53-(AboveHWM!U53+Tier1!U53+Existing!U53)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U53-SuperPeak!U53))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!V53-(AboveHWM!V53+Tier1!V53+Existing!V53)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V53-SuperPeak!V53))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!W53-(AboveHWM!W53+Tier1!W53+Existing!W53)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W53-SuperPeak!W53))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!X53-(AboveHWM!X53+Tier1!X53+Existing!X53)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X53-SuperPeak!X53))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Y53-(AboveHWM!Y53+Tier1!Y53+Existing!Y53)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y53-SuperPeak!Y53))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!Z53-(AboveHWM!Z53+Tier1!Z53+Existing!Z53)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z53-SuperPeak!Z53))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AA53-(AboveHWM!AA53+Tier1!AA53+Existing!AA53)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA53-SuperPeak!AA53))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AB53-(AboveHWM!AB53+Tier1!AB53+Existing!AB53)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB53-SuperPeak!AB53))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AC53-(AboveHWM!AC53+Tier1!AC53+Existing!AC53)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC53-SuperPeak!AC53))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AD53-(AboveHWM!AD53+Tier1!AD53+Existing!AD53)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD53-SuperPeak!AD53))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AE53-(AboveHWM!AE53+Tier1!AE53+Existing!AE53)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE53-SuperPeak!AE53))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AF53-(AboveHWM!AF53+Tier1!AF53+Existing!AF53)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF53-SuperPeak!AF53))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AG53-(AboveHWM!AG53+Tier1!AG53+Existing!AG53)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG53-SuperPeak!AG53))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AH53-(AboveHWM!AH53+Tier1!AH53+Existing!AH53)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH53-SuperPeak!AH53))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AI53-(AboveHWM!AI53+Tier1!AI53+Existing!AI53)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI53-SuperPeak!AI53))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AJ53-(AboveHWM!AJ53+Tier1!AJ53+Existing!AJ53)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ53-SuperPeak!AJ53))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AK53-(AboveHWM!AK53+Tier1!AK53+Existing!AK53)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK53-SuperPeak!AK53))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AL53-(AboveHWM!AL53+Tier1!AL53+Existing!AL53)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL53-SuperPeak!AL53))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AM53-(AboveHWM!AM53+Tier1!AM53+Existing!AM53)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM53-SuperPeak!AM53))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AN53-(AboveHWM!AN53+Tier1!AN53+Existing!AN53)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN53-SuperPeak!AN53))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AO53-(AboveHWM!AO53+Tier1!AO53+Existing!AO53)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO53-SuperPeak!AO53))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AP53-(AboveHWM!AP53+Tier1!AP53+Existing!AP53)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP53-SuperPeak!AP53))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AQ53-(AboveHWM!AQ53+Tier1!AQ53+Existing!AQ53)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ53-SuperPeak!AQ53))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AR53-(AboveHWM!AR53+Tier1!AR53+Existing!AR53)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR53-SuperPeak!AR53))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AS53-(AboveHWM!AS53+Tier1!AS53+Existing!AS53)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS53-SuperPeak!AS53))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AT53-(AboveHWM!AT53+Tier1!AT53+Existing!AT53)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT53-SuperPeak!AT53))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AU53-(AboveHWM!AU53+Tier1!AU53+Existing!AU53)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU53-SuperPeak!AU53))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AV53-(AboveHWM!AV53+Tier1!AV53+Existing!AV53)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV53-SuperPeak!AV53))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AW53-(AboveHWM!AW53+Tier1!AW53+Existing!AW53)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW53-SuperPeak!AW53))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AX53-(AboveHWM!AX53+Tier1!AX53+Existing!AX53)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX53-SuperPeak!AX53))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D53*1000*MAX(0,CSP!AY53-(AboveHWM!AY53+Tier1!AY53+Existing!AY53)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY53-SuperPeak!AY53))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!D62-(AboveHWM!D62+Tier1!D62+Existing!D62)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D62-SuperPeak!D62))","v":59.608173076923038},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!E62-(AboveHWM!E62+Tier1!E62+Existing!E62)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E62-SuperPeak!E62))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!F62-(AboveHWM!F62+Tier1!F62+Existing!F62)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F62-SuperPeak!F62))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!G62-(AboveHWM!G62+Tier1!G62+Existing!G62)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G62-SuperPeak!G62))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!H62-(AboveHWM!H62+Tier1!H62+Existing!H62)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H62-SuperPeak!H62))","v":138.19499999999991},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!I62-(AboveHWM!I62+Tier1!I62+Existing!I62)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I62-SuperPeak!I62))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!J62-(AboveHWM!J62+Tier1!J62+Existing!J62)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J62-SuperPeak!J62))","v":149.83653846153848},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!K62-(AboveHWM!K62+Tier1!K62+Existing!K62)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K62-SuperPeak!K62))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!L62-(AboveHWM!L62+Tier1!L62+Existing!L62)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L62-SuperPeak!L62))","v":29.127499999999944},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!M62-(AboveHWM!M62+Tier1!M62+Existing!M62)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M62-SuperPeak!M62))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!N62-(AboveHWM!N62+Tier1!N62+Existing!N62)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N62-SuperPeak!N62))","v":45.949519230769262},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!O62-(AboveHWM!O62+Tier1!O62+Existing!O62)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O62-SuperPeak!O62))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!P62-(AboveHWM!P62+Tier1!P62+Existing!P62)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P62-SuperPeak!P62))","v":8.2860576923077804},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Q62-(AboveHWM!Q62+Tier1!Q62+Existing!Q62)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q62-SuperPeak!Q62))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!R62-(AboveHWM!R62+Tier1!R62+Existing!R62)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R62-SuperPeak!R62))","v":16.43990384615379},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!S62-(AboveHWM!S62+Tier1!S62+Existing!S62)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S62-SuperPeak!S62))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!T62-(AboveHWM!T62+Tier1!T62+Existing!T62)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T62-SuperPeak!T62))","v":40.817499999999995},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!U62-(AboveHWM!U62+Tier1!U62+Existing!U62)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U62-SuperPeak!U62))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!V62-(AboveHWM!V62+Tier1!V62+Existing!V62)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V62-SuperPeak!V62))","v":24.343749999999982},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!W62-(AboveHWM!W62+Tier1!W62+Existing!W62)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W62-SuperPeak!W62))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!X62-(AboveHWM!X62+Tier1!X62+Existing!X62)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X62-SuperPeak!X62))","v":6.9814814814814223},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Y62-(AboveHWM!Y62+Tier1!Y62+Existing!Y62)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y62-SuperPeak!Y62))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!Z62-(AboveHWM!Z62+Tier1!Z62+Existing!Z62)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z62-SuperPeak!Z62))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AA62-(AboveHWM!AA62+Tier1!AA62+Existing!AA62)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA62-SuperPeak!AA62))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AB62-(AboveHWM!AB62+Tier1!AB62+Existing!AB62)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB62-SuperPeak!AB62))","v":58.581018518518462},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AC62-(AboveHWM!AC62+Tier1!AC62+Existing!AC62)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC62-SuperPeak!AC62))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AD62-(AboveHWM!AD62+Tier1!AD62+Existing!AD62)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD62-SuperPeak!AD62))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AE62-(AboveHWM!AE62+Tier1!AE62+Existing!AE62)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE62-SuperPeak!AE62))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AF62-(AboveHWM!AF62+Tier1!AF62+Existing!AF62)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF62-SuperPeak!AF62))","v":137.93499999999997},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AG62-(AboveHWM!AG62+Tier1!AG62+Existing!AG62)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG62-SuperPeak!AG62))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AH62-(AboveHWM!AH62+Tier1!AH62+Existing!AH62)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH62-SuperPeak!AH62))","v":149.57932692307679},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AI62-(AboveHWM!AI62+Tier1!AI62+Existing!AI62)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI62-SuperPeak!AI62))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AJ62-(AboveHWM!AJ62+Tier1!AJ62+Existing!AJ62)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ62-SuperPeak!AJ62))","v":27.929687499999993},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AK62-(AboveHWM!AK62+Tier1!AK62+Existing!AK62)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK62-SuperPeak!AK62))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AL62-(AboveHWM!AL62+Tier1!AL62+Existing!AL62)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL62-SuperPeak!AL62))","v":45.694711538461583},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AM62-(AboveHWM!AM62+Tier1!AM62+Existing!AM62)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM62-SuperPeak!AM62))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AN62-(AboveHWM!AN62+Tier1!AN62+Existing!AN62)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN62-SuperPeak!AN62))","v":8.0192307692307789},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AO62-(AboveHWM!AO62+Tier1!AO62+Existing!AO62)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO62-SuperPeak!AO62))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AP62-(AboveHWM!AP62+Tier1!AP62+Existing!AP62)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP62-SuperPeak!AP62))","v":16.170673076922991},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AQ62-(AboveHWM!AQ62+Tier1!AQ62+Existing!AQ62)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ62-SuperPeak!AQ62))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AR62-(AboveHWM!AR62+Tier1!AR62+Existing!AR62)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR62-SuperPeak!AR62))","v":40.532499999999956},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AS62-(AboveHWM!AS62+Tier1!AS62+Existing!AS62)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS62-SuperPeak!AS62))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AT62-(AboveHWM!AT62+Tier1!AT62+Existing!AT62)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT62-SuperPeak!AT62))","v":24.064903846153882},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AU62-(AboveHWM!AU62+Tier1!AU62+Existing!AU62)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU62-SuperPeak!AU62))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AV62-(AboveHWM!AV62+Tier1!AV62+Existing!AV62)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV62-SuperPeak!AV62))","v":6.2307692307691509},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AW62-(AboveHWM!AW62+Tier1!AW62+Existing!AW62)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW62-SuperPeak!AW62))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AX62-(AboveHWM!AX62+Tier1!AX62+Existing!AX62)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX62-SuperPeak!AX62))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D62*1000*MAX(0,CSP!AY62-(AboveHWM!AY62+Tier1!AY62+Existing!AY62)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY62-SuperPeak!AY62))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!D71-(AboveHWM!D71+Tier1!D71+Existing!D71)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D71-SuperPeak!D71))","v":691.44951923076951},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!E71-(AboveHWM!E71+Tier1!E71+Existing!E71)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E71-SuperPeak!E71))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!F71-(AboveHWM!F71+Tier1!F71+Existing!F71)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F71-SuperPeak!F71))","v":875.00500000000068},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!G71-(AboveHWM!G71+Tier1!G71+Existing!G71)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G71-SuperPeak!G71))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!H71-(AboveHWM!H71+Tier1!H71+Existing!H71)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H71-SuperPeak!H71))","v":239.87000000000114},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!I71-(AboveHWM!I71+Tier1!I71+Existing!I71)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I71-SuperPeak!I71))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!J71-(AboveHWM!J71+Tier1!J71+Existing!J71)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J71-SuperPeak!J71))","v":946.93509615384608},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!K71-(AboveHWM!K71+Tier1!K71+Existing!K71)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K71-SuperPeak!K71))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!L71-(AboveHWM!L71+Tier1!L71+Existing!L71)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L71-SuperPeak!L71))","v":1465.9824999999996},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!M71-(AboveHWM!M71+Tier1!M71+Existing!M71)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M71-SuperPeak!M71))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!N71-(AboveHWM!N71+Tier1!N71+Existing!N71)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N71-SuperPeak!N71))","v":1057.4086538461538},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!O71-(AboveHWM!O71+Tier1!O71+Existing!O71)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O71-SuperPeak!O71))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!P71-(AboveHWM!P71+Tier1!P71+Existing!P71)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P71-SuperPeak!P71))","v":683.90865384615336},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Q71-(AboveHWM!Q71+Tier1!Q71+Existing!Q71)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q71-SuperPeak!Q71))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!R71-(AboveHWM!R71+Tier1!R71+Existing!R71)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R71-SuperPeak!R71))","v":1564.9086538461536},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!S71-(AboveHWM!S71+Tier1!S71+Existing!S71)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S71-SuperPeak!S71))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!T71-(AboveHWM!T71+Tier1!T71+Existing!T71)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T71-SuperPeak!T71))","v":989.85000000000082},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!U71-(AboveHWM!U71+Tier1!U71+Existing!U71)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U71-SuperPeak!U71))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!V71-(AboveHWM!V71+Tier1!V71+Existing!V71)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V71-SuperPeak!V71))","v":1580.3509615384626},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!W71-(AboveHWM!W71+Tier1!W71+Existing!W71)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W71-SuperPeak!W71))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!X71-(AboveHWM!X71+Tier1!X71+Existing!X71)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X71-SuperPeak!X71))","v":1131.7638888888882},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Y71-(AboveHWM!Y71+Tier1!Y71+Existing!Y71)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y71-SuperPeak!Y71))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!Z71-(AboveHWM!Z71+Tier1!Z71+Existing!Z71)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z71-SuperPeak!Z71))","v":1011.5026041666657},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AA71-(AboveHWM!AA71+Tier1!AA71+Existing!AA71)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA71-SuperPeak!AA71))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AB71-(AboveHWM!AB71+Tier1!AB71+Existing!AB71)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB71-SuperPeak!AB71))","v":936.81712962963059},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AC71-(AboveHWM!AC71+Tier1!AC71+Existing!AC71)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC71-SuperPeak!AC71))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AD71-(AboveHWM!AD71+Tier1!AD71+Existing!AD71)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD71-SuperPeak!AD71))","v":890.27249999999913},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AE71-(AboveHWM!AE71+Tier1!AE71+Existing!AE71)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE71-SuperPeak!AE71))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AF71-(AboveHWM!AF71+Tier1!AF71+Existing!AF71)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF71-SuperPeak!AF71))","v":253.25749999999968},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AG71-(AboveHWM!AG71+Tier1!AG71+Existing!AG71)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG71-SuperPeak!AG71))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AH71-(AboveHWM!AH71+Tier1!AH71+Existing!AH71)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH71-SuperPeak!AH71))","v":964.2788461538463},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AI71-(AboveHWM!AI71+Tier1!AI71+Existing!AI71)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI71-SuperPeak!AI71))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AJ71-(AboveHWM!AJ71+Tier1!AJ71+Existing!AJ71)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ71-SuperPeak!AJ71))","v":1142.0182291666667},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AK71-(AboveHWM!AK71+Tier1!AK71+Existing!AK71)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK71-SuperPeak!AK71))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AL71-(AboveHWM!AL71+Tier1!AL71+Existing!AL71)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL71-SuperPeak!AL71))","v":1071.2596153846157},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AM71-(AboveHWM!AM71+Tier1!AM71+Existing!AM71)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM71-SuperPeak!AM71))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AN71-(AboveHWM!AN71+Tier1!AN71+Existing!AN71)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN71-SuperPeak!AN71))","v":696.67788461538521},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AO71-(AboveHWM!AO71+Tier1!AO71+Existing!AO71)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO71-SuperPeak!AO71))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AP71-(AboveHWM!AP71+Tier1!AP71+Existing!AP71)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP71-SuperPeak!AP71))","v":1575.0625000000009},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AQ71-(AboveHWM!AQ71+Tier1!AQ71+Existing!AQ71)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ71-SuperPeak!AQ71))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AR71-(AboveHWM!AR71+Tier1!AR71+Existing!AR71)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR71-SuperPeak!AR71))","v":997.26},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AS71-(AboveHWM!AS71+Tier1!AS71+Existing!AS71)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS71-SuperPeak!AS71))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AT71-(AboveHWM!AT71+Tier1!AT71+Existing!AT71)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT71-SuperPeak!AT71))","v":1591.0264423076933},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AU71-(AboveHWM!AU71+Tier1!AU71+Existing!AU71)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU71-SuperPeak!AU71))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AV71-(AboveHWM!AV71+Tier1!AV71+Existing!AV71)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV71-SuperPeak!AV71))","v":899.39663461538453},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AW71-(AboveHWM!AW71+Tier1!AW71+Existing!AW71)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW71-SuperPeak!AW71))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AX71-(AboveHWM!AX71+Tier1!AX71+Existing!AX71)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX71-SuperPeak!AX71))","v":1243.6475000000003},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D71*1000*MAX(0,CSP!AY71-(AboveHWM!AY71+Tier1!AY71+Existing!AY71)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY71-SuperPeak!AY71))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!D72-(AboveHWM!D72+Tier1!D72+Existing!D72)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D72-SuperPeak!D72))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!E72-(AboveHWM!E72+Tier1!E72+Existing!E72)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E72-SuperPeak!E72))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!F72-(AboveHWM!F72+Tier1!F72+Existing!F72)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F72-SuperPeak!F72))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!G72-(AboveHWM!G72+Tier1!G72+Existing!G72)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G72-SuperPeak!G72))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!H72-(AboveHWM!H72+Tier1!H72+Existing!H72)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H72-SuperPeak!H72))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!I72-(AboveHWM!I72+Tier1!I72+Existing!I72)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I72-SuperPeak!I72))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!J72-(AboveHWM!J72+Tier1!J72+Existing!J72)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J72-SuperPeak!J72))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!K72-(AboveHWM!K72+Tier1!K72+Existing!K72)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K72-SuperPeak!K72))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!L72-(AboveHWM!L72+Tier1!L72+Existing!L72)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L72-SuperPeak!L72))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!M72-(AboveHWM!M72+Tier1!M72+Existing!M72)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M72-SuperPeak!M72))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!N72-(AboveHWM!N72+Tier1!N72+Existing!N72)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N72-SuperPeak!N72))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!O72-(AboveHWM!O72+Tier1!O72+Existing!O72)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O72-SuperPeak!O72))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!P72-(AboveHWM!P72+Tier1!P72+Existing!P72)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P72-SuperPeak!P72))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Q72-(AboveHWM!Q72+Tier1!Q72+Existing!Q72)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q72-SuperPeak!Q72))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!R72-(AboveHWM!R72+Tier1!R72+Existing!R72)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R72-SuperPeak!R72))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!S72-(AboveHWM!S72+Tier1!S72+Existing!S72)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S72-SuperPeak!S72))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!T72-(AboveHWM!T72+Tier1!T72+Existing!T72)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T72-SuperPeak!T72))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!U72-(AboveHWM!U72+Tier1!U72+Existing!U72)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U72-SuperPeak!U72))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!V72-(AboveHWM!V72+Tier1!V72+Existing!V72)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V72-SuperPeak!V72))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!W72-(AboveHWM!W72+Tier1!W72+Existing!W72)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W72-SuperPeak!W72))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!X72-(AboveHWM!X72+Tier1!X72+Existing!X72)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X72-SuperPeak!X72))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Y72-(AboveHWM!Y72+Tier1!Y72+Existing!Y72)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y72-SuperPeak!Y72))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!Z72-(AboveHWM!Z72+Tier1!Z72+Existing!Z72)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z72-SuperPeak!Z72))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AA72-(AboveHWM!AA72+Tier1!AA72+Existing!AA72)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA72-SuperPeak!AA72))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AB72-(AboveHWM!AB72+Tier1!AB72+Existing!AB72)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB72-SuperPeak!AB72))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AC72-(AboveHWM!AC72+Tier1!AC72+Existing!AC72)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC72-SuperPeak!AC72))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AD72-(AboveHWM!AD72+Tier1!AD72+Existing!AD72)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD72-SuperPeak!AD72))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AE72-(AboveHWM!AE72+Tier1!AE72+Existing!AE72)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE72-SuperPeak!AE72))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AF72-(AboveHWM!AF72+Tier1!AF72+Existing!AF72)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF72-SuperPeak!AF72))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AG72-(AboveHWM!AG72+Tier1!AG72+Existing!AG72)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG72-SuperPeak!AG72))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AH72-(AboveHWM!AH72+Tier1!AH72+Existing!AH72)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH72-SuperPeak!AH72))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AI72-(AboveHWM!AI72+Tier1!AI72+Existing!AI72)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI72-SuperPeak!AI72))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AJ72-(AboveHWM!AJ72+Tier1!AJ72+Existing!AJ72)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ72-SuperPeak!AJ72))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AK72-(AboveHWM!AK72+Tier1!AK72+Existing!AK72)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK72-SuperPeak!AK72))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AL72-(AboveHWM!AL72+Tier1!AL72+Existing!AL72)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL72-SuperPeak!AL72))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AM72-(AboveHWM!AM72+Tier1!AM72+Existing!AM72)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM72-SuperPeak!AM72))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AN72-(AboveHWM!AN72+Tier1!AN72+Existing!AN72)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN72-SuperPeak!AN72))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AO72-(AboveHWM!AO72+Tier1!AO72+Existing!AO72)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO72-SuperPeak!AO72))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AP72-(AboveHWM!AP72+Tier1!AP72+Existing!AP72)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP72-SuperPeak!AP72))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AQ72-(AboveHWM!AQ72+Tier1!AQ72+Existing!AQ72)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ72-SuperPeak!AQ72))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AR72-(AboveHWM!AR72+Tier1!AR72+Existing!AR72)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR72-SuperPeak!AR72))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AS72-(AboveHWM!AS72+Tier1!AS72+Existing!AS72)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS72-SuperPeak!AS72))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AT72-(AboveHWM!AT72+Tier1!AT72+Existing!AT72)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT72-SuperPeak!AT72))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AU72-(AboveHWM!AU72+Tier1!AU72+Existing!AU72)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU72-SuperPeak!AU72))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AV72-(AboveHWM!AV72+Tier1!AV72+Existing!AV72)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV72-SuperPeak!AV72))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AW72-(AboveHWM!AW72+Tier1!AW72+Existing!AW72)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW72-SuperPeak!AW72))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AX72-(AboveHWM!AX72+Tier1!AX72+Existing!AX72)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX72-SuperPeak!AX72))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D72*1000*MAX(0,CSP!AY72-(AboveHWM!AY72+Tier1!AY72+Existing!AY72)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY72-SuperPeak!AY72))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!D81-(AboveHWM!D81+Tier1!D81+Existing!D81)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D81-SuperPeak!D81))","v":2884.7740384615372},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!E81-(AboveHWM!E81+Tier1!E81+Existing!E81)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E81-SuperPeak!E81))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!F81-(AboveHWM!F81+Tier1!F81+Existing!F81)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F81-SuperPeak!F81))","v":787.28749999999923},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!G81-(AboveHWM!G81+Tier1!G81+Existing!G81)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G81-SuperPeak!G81))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!H81-(AboveHWM!H81+Tier1!H81+Existing!H81)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H81-SuperPeak!H81))","v":686.69249999999909},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!I81-(AboveHWM!I81+Tier1!I81+Existing!I81)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I81-SuperPeak!I81))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!J81-(AboveHWM!J81+Tier1!J81+Existing!J81)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J81-SuperPeak!J81))","v":1105.8413461538469},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!K81-(AboveHWM!K81+Tier1!K81+Existing!K81)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K81-SuperPeak!K81))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!L81-(AboveHWM!L81+Tier1!L81+Existing!L81)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L81-SuperPeak!L81))","v":660.88499999999863},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!M81-(AboveHWM!M81+Tier1!M81+Existing!M81)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M81-SuperPeak!M81))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!N81-(AboveHWM!N81+Tier1!N81+Existing!N81)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N81-SuperPeak!N81))","v":1226.0072115384605},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!O81-(AboveHWM!O81+Tier1!O81+Existing!O81)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O81-SuperPeak!O81))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!P81-(AboveHWM!P81+Tier1!P81+Existing!P81)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P81-SuperPeak!P81))","v":2276.5456730769229},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Q81-(AboveHWM!Q81+Tier1!Q81+Existing!Q81)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q81-SuperPeak!Q81))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!R81-(AboveHWM!R81+Tier1!R81+Existing!R81)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R81-SuperPeak!R81))","v":248.1394230769194},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!S81-(AboveHWM!S81+Tier1!S81+Existing!S81)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S81-SuperPeak!S81))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!T81-(AboveHWM!T81+Tier1!T81+Existing!T81)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T81-SuperPeak!T81))","v":3572.5249999999987},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!U81-(AboveHWM!U81+Tier1!U81+Existing!U81)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U81-SuperPeak!U81))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!V81-(AboveHWM!V81+Tier1!V81+Existing!V81)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V81-SuperPeak!V81))","v":3774.5360576923094},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!W81-(AboveHWM!W81+Tier1!W81+Existing!W81)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W81-SuperPeak!W81))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!X81-(AboveHWM!X81+Tier1!X81+Existing!X81)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X81-SuperPeak!X81))","v":2706.4513888888878},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Y81-(AboveHWM!Y81+Tier1!Y81+Existing!Y81)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y81-SuperPeak!Y81))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!Z81-(AboveHWM!Z81+Tier1!Z81+Existing!Z81)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z81-SuperPeak!Z81))","v":3141.3046875},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AA81-(AboveHWM!AA81+Tier1!AA81+Existing!AA81)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA81-SuperPeak!AA81))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AB81-(AboveHWM!AB81+Tier1!AB81+Existing!AB81)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB81-SuperPeak!AB81))","v":3146.7523148148152},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AC81-(AboveHWM!AC81+Tier1!AC81+Existing!AC81)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC81-SuperPeak!AC81))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AD81-(AboveHWM!AD81+Tier1!AD81+Existing!AD81)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD81-SuperPeak!AD81))","v":815.57000000000062},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AE81-(AboveHWM!AE81+Tier1!AE81+Existing!AE81)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE81-SuperPeak!AE81))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AF81-(AboveHWM!AF81+Tier1!AF81+Existing!AF81)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF81-SuperPeak!AF81))","v":705.95000000000095},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AG81-(AboveHWM!AG81+Tier1!AG81+Existing!AG81)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG81-SuperPeak!AG81))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AH81-(AboveHWM!AH81+Tier1!AH81+Existing!AH81)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH81-SuperPeak!AH81))","v":1127.4639423076919},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AI81-(AboveHWM!AI81+Tier1!AI81+Existing!AI81)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI81-SuperPeak!AI81))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AJ81-(AboveHWM!AJ81+Tier1!AJ81+Existing!AJ81)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ81-SuperPeak!AJ81))","v":1060.8906250000007},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AK81-(AboveHWM!AK81+Tier1!AK81+Existing!AK81)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK81-SuperPeak!AK81))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AL81-(AboveHWM!AL81+Tier1!AL81+Existing!AL81)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL81-SuperPeak!AL81))","v":1258.1129807692316},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AM81-(AboveHWM!AM81+Tier1!AM81+Existing!AM81)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM81-SuperPeak!AM81))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AN81-(AboveHWM!AN81+Tier1!AN81+Existing!AN81)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN81-SuperPeak!AN81))","v":2315.2019230769224},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AO81-(AboveHWM!AO81+Tier1!AO81+Existing!AO81)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO81-SuperPeak!AO81))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AP81-(AboveHWM!AP81+Tier1!AP81+Existing!AP81)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP81-SuperPeak!AP81))","v":426.64423076922907},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AQ81-(AboveHWM!AQ81+Tier1!AQ81+Existing!AQ81)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ81-SuperPeak!AQ81))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AR81-(AboveHWM!AR81+Tier1!AR81+Existing!AR81)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR81-SuperPeak!AR81))","v":3653.0925000000034},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AS81-(AboveHWM!AS81+Tier1!AS81+Existing!AS81)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS81-SuperPeak!AS81))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AT81-(AboveHWM!AT81+Tier1!AT81+Existing!AT81)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT81-SuperPeak!AT81))","v":3838.7524038461511},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AU81-(AboveHWM!AU81+Tier1!AU81+Existing!AU81)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU81-SuperPeak!AU81))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AV81-(AboveHWM!AV81+Tier1!AV81+Existing!AV81)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV81-SuperPeak!AV81))","v":1974.9062500000011},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AW81-(AboveHWM!AW81+Tier1!AW81+Existing!AW81)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW81-SuperPeak!AW81))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AX81-(AboveHWM!AX81+Tier1!AX81+Existing!AX81)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX81-SuperPeak!AX81))","v":3874.4449999999997},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D81*1000*MAX(0,CSP!AY81-(AboveHWM!AY81+Tier1!AY81+Existing!AY81)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY81-SuperPeak!AY81))","v":0}]
[null,10278,"Northern Lights",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!D90-(AboveHWM!D90+Tier1!D90+Existing!D90)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D90-SuperPeak!D90))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!E90-(AboveHWM!E90+Tier1!E90+Existing!E90)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E90-SuperPeak!E90))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!F90-(AboveHWM!F90+Tier1!F90+Existing!F90)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F90-SuperPeak!F90))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!G90-(AboveHWM!G90+Tier1!G90+Existing!G90)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G90-SuperPeak!G90))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!H90-(AboveHWM!H90+Tier1!H90+Existing!H90)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H90-SuperPeak!H90))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!I90-(AboveHWM!I90+Tier1!I90+Existing!I90)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I90-SuperPeak!I90))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!J90-(AboveHWM!J90+Tier1!J90+Existing!J90)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J90-SuperPeak!J90))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!K90-(AboveHWM!K90+Tier1!K90+Existing!K90)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K90-SuperPeak!K90))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!L90-(AboveHWM!L90+Tier1!L90+Existing!L90)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L90-SuperPeak!L90))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!M90-(AboveHWM!M90+Tier1!M90+Existing!M90)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M90-SuperPeak!M90))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!N90-(AboveHWM!N90+Tier1!N90+Existing!N90)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N90-SuperPeak!N90))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!O90-(AboveHWM!O90+Tier1!O90+Existing!O90)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O90-SuperPeak!O90))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!P90-(AboveHWM!P90+Tier1!P90+Existing!P90)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P90-SuperPeak!P90))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Q90-(AboveHWM!Q90+Tier1!Q90+Existing!Q90)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q90-SuperPeak!Q90))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!R90-(AboveHWM!R90+Tier1!R90+Existing!R90)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R90-SuperPeak!R90))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!S90-(AboveHWM!S90+Tier1!S90+Existing!S90)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S90-SuperPeak!S90))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!T90-(AboveHWM!T90+Tier1!T90+Existing!T90)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T90-SuperPeak!T90))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!U90-(AboveHWM!U90+Tier1!U90+Existing!U90)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U90-SuperPeak!U90))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!V90-(AboveHWM!V90+Tier1!V90+Existing!V90)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V90-SuperPeak!V90))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!W90-(AboveHWM!W90+Tier1!W90+Existing!W90)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W90-SuperPeak!W90))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!X90-(AboveHWM!X90+Tier1!X90+Existing!X90)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X90-SuperPeak!X90))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Y90-(AboveHWM!Y90+Tier1!Y90+Existing!Y90)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y90-SuperPeak!Y90))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!Z90-(AboveHWM!Z90+Tier1!Z90+Existing!Z90)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z90-SuperPeak!Z90))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AA90-(AboveHWM!AA90+Tier1!AA90+Existing!AA90)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA90-SuperPeak!AA90))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AB90-(AboveHWM!AB90+Tier1!AB90+Existing!AB90)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB90-SuperPeak!AB90))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AC90-(AboveHWM!AC90+Tier1!AC90+Existing!AC90)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC90-SuperPeak!AC90))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AD90-(AboveHWM!AD90+Tier1!AD90+Existing!AD90)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD90-SuperPeak!AD90))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AE90-(AboveHWM!AE90+Tier1!AE90+Existing!AE90)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE90-SuperPeak!AE90))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AF90-(AboveHWM!AF90+Tier1!AF90+Existing!AF90)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF90-SuperPeak!AF90))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AG90-(AboveHWM!AG90+Tier1!AG90+Existing!AG90)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG90-SuperPeak!AG90))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AH90-(AboveHWM!AH90+Tier1!AH90+Existing!AH90)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH90-SuperPeak!AH90))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AI90-(AboveHWM!AI90+Tier1!AI90+Existing!AI90)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI90-SuperPeak!AI90))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AJ90-(AboveHWM!AJ90+Tier1!AJ90+Existing!AJ90)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ90-SuperPeak!AJ90))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AK90-(AboveHWM!AK90+Tier1!AK90+Existing!AK90)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK90-SuperPeak!AK90))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AL90-(AboveHWM!AL90+Tier1!AL90+Existing!AL90)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL90-SuperPeak!AL90))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AM90-(AboveHWM!AM90+Tier1!AM90+Existing!AM90)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM90-SuperPeak!AM90))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AN90-(AboveHWM!AN90+Tier1!AN90+Existing!AN90)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN90-SuperPeak!AN90))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AO90-(AboveHWM!AO90+Tier1!AO90+Existing!AO90)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO90-SuperPeak!AO90))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AP90-(AboveHWM!AP90+Tier1!AP90+Existing!AP90)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP90-SuperPeak!AP90))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AQ90-(AboveHWM!AQ90+Tier1!AQ90+Existing!AQ90)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ90-SuperPeak!AQ90))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AR90-(AboveHWM!AR90+Tier1!AR90+Existing!AR90)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR90-SuperPeak!AR90))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AS90-(AboveHWM!AS90+Tier1!AS90+Existing!AS90)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS90-SuperPeak!AS90))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AT90-(AboveHWM!AT90+Tier1!AT90+Existing!AT90)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT90-SuperPeak!AT90))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AU90-(AboveHWM!AU90+Tier1!AU90+Existing!AU90)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU90-SuperPeak!AU90))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AV90-(AboveHWM!AV90+Tier1!AV90+Existing!AV90)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV90-SuperPeak!AV90))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AW90-(AboveHWM!AW90+Tier1!AW90+Existing!AW90)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW90-SuperPeak!AW90))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AX90-(AboveHWM!AX90+Tier1!AX90+Existing!AX90)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX90-SuperPeak!AX90))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D90*1000*MAX(0,CSP!AY90-(AboveHWM!AY90+Tier1!AY90+Existing!AY90)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY90-SuperPeak!AY90))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!D99-(AboveHWM!D99+Tier1!D99+Existing!D99)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D99-SuperPeak!D99))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!E99-(AboveHWM!E99+Tier1!E99+Existing!E99)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E99-SuperPeak!E99))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!F99-(AboveHWM!F99+Tier1!F99+Existing!F99)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F99-SuperPeak!F99))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!G99-(AboveHWM!G99+Tier1!G99+Existing!G99)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G99-SuperPeak!G99))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!H99-(AboveHWM!H99+Tier1!H99+Existing!H99)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H99-SuperPeak!H99))","v":0},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!I99-(AboveHWM!I99+Tier1!I99+Existing!I99)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I99-SuperPeak!I99))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!J99-(AboveHWM!J99+Tier1!J99+Existing!J99)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J99-SuperPeak!J99))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!K99-(AboveHWM!K99+Tier1!K99+Existing!K99)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K99-SuperPeak!K99))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!L99-(AboveHWM!L99+Tier1!L99+Existing!L99)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L99-SuperPeak!L99))","v":0},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!M99-(AboveHWM!M99+Tier1!M99+Existing!M99)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M99-SuperPeak!M99))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!N99-(AboveHWM!N99+Tier1!N99+Existing!N99)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N99-SuperPeak!N99))","v":0},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!O99-(AboveHWM!O99+Tier1!O99+Existing!O99)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O99-SuperPeak!O99))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!P99-(AboveHWM!P99+Tier1!P99+Existing!P99)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P99-SuperPeak!P99))","v":0},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Q99-(AboveHWM!Q99+Tier1!Q99+Existing!Q99)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q99-SuperPeak!Q99))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!R99-(AboveHWM!R99+Tier1!R99+Existing!R99)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R99-SuperPeak!R99))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!S99-(AboveHWM!S99+Tier1!S99+Existing!S99)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S99-SuperPeak!S99))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!T99-(AboveHWM!T99+Tier1!T99+Existing!T99)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T99-SuperPeak!T99))","v":0},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!U99-(AboveHWM!U99+Tier1!U99+Existing!U99)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U99-SuperPeak!U99))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!V99-(AboveHWM!V99+Tier1!V99+Existing!V99)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V99-SuperPeak!V99))","v":0},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!W99-(AboveHWM!W99+Tier1!W99+Existing!W99)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W99-SuperPeak!W99))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!X99-(AboveHWM!X99+Tier1!X99+Existing!X99)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X99-SuperPeak!X99))","v":0},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Y99-(AboveHWM!Y99+Tier1!Y99+Existing!Y99)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y99-SuperPeak!Y99))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!Z99-(AboveHWM!Z99+Tier1!Z99+Existing!Z99)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z99-SuperPeak!Z99))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AA99-(AboveHWM!AA99+Tier1!AA99+Existing!AA99)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA99-SuperPeak!AA99))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AB99-(AboveHWM!AB99+Tier1!AB99+Existing!AB99)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB99-SuperPeak!AB99))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AC99-(AboveHWM!AC99+Tier1!AC99+Existing!AC99)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC99-SuperPeak!AC99))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AD99-(AboveHWM!AD99+Tier1!AD99+Existing!AD99)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD99-SuperPeak!AD99))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AE99-(AboveHWM!AE99+Tier1!AE99+Existing!AE99)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE99-SuperPeak!AE99))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AF99-(AboveHWM!AF99+Tier1!AF99+Existing!AF99)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF99-SuperPeak!AF99))","v":0},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AG99-(AboveHWM!AG99+Tier1!AG99+Existing!AG99)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG99-SuperPeak!AG99))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AH99-(AboveHWM!AH99+Tier1!AH99+Existing!AH99)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH99-SuperPeak!AH99))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AI99-(AboveHWM!AI99+Tier1!AI99+Existing!AI99)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI99-SuperPeak!AI99))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AJ99-(AboveHWM!AJ99+Tier1!AJ99+Existing!AJ99)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ99-SuperPeak!AJ99))","v":0},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AK99-(AboveHWM!AK99+Tier1!AK99+Existing!AK99)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK99-SuperPeak!AK99))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AL99-(AboveHWM!AL99+Tier1!AL99+Existing!AL99)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL99-SuperPeak!AL99))","v":0},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AM99-(AboveHWM!AM99+Tier1!AM99+Existing!AM99)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM99-SuperPeak!AM99))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AN99-(AboveHWM!AN99+Tier1!AN99+Existing!AN99)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN99-SuperPeak!AN99))","v":0},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AO99-(AboveHWM!AO99+Tier1!AO99+Existing!AO99)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO99-SuperPeak!AO99))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AP99-(AboveHWM!AP99+Tier1!AP99+Existing!AP99)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP99-SuperPeak!AP99))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AQ99-(AboveHWM!AQ99+Tier1!AQ99+Existing!AQ99)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ99-SuperPeak!AQ99))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AR99-(AboveHWM!AR99+Tier1!AR99+Existing!AR99)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR99-SuperPeak!AR99))","v":0},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AS99-(AboveHWM!AS99+Tier1!AS99+Existing!AS99)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS99-SuperPeak!AS99))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AT99-(AboveHWM!AT99+Tier1!AT99+Existing!AT99)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT99-SuperPeak!AT99))","v":0},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AU99-(AboveHWM!AU99+Tier1!AU99+Existing!AU99)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU99-SuperPeak!AU99))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AV99-(AboveHWM!AV99+Tier1!AV99+Existing!AV99)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV99-SuperPeak!AV99))","v":0},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AW99-(AboveHWM!AW99+Tier1!AW99+Existing!AW99)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW99-SuperPeak!AW99))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AX99-(AboveHWM!AX99+Tier1!AX99+Existing!AX99)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX99-SuperPeak!AX99))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D99*1000*MAX(0,CSP!AY99-(AboveHWM!AY99+Tier1!AY99+Existing!AY99)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY99-SuperPeak!AY99))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!D108-(AboveHWM!D108+Tier1!D108+Existing!D108)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D108-SuperPeak!D108))","v":1184.9447115384626},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!E108-(AboveHWM!E108+Tier1!E108+Existing!E108)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E108-SuperPeak!E108))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!F108-(AboveHWM!F108+Tier1!F108+Existing!F108)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F108-SuperPeak!F108))","v":817.85750000000326},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!G108-(AboveHWM!G108+Tier1!G108+Existing!G108)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G108-SuperPeak!G108))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!H108-(AboveHWM!H108+Tier1!H108+Existing!H108)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H108-SuperPeak!H108))","v":2539.6574999999984},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!I108-(AboveHWM!I108+Tier1!I108+Existing!I108)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I108-SuperPeak!I108))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!J108-(AboveHWM!J108+Tier1!J108+Existing!J108)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J108-SuperPeak!J108))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!K108-(AboveHWM!K108+Tier1!K108+Existing!K108)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K108-SuperPeak!K108))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!L108-(AboveHWM!L108+Tier1!L108+Existing!L108)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L108-SuperPeak!L108))","v":6118.9524999999985},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!M108-(AboveHWM!M108+Tier1!M108+Existing!M108)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M108-SuperPeak!M108))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!N108-(AboveHWM!N108+Tier1!N108+Existing!N108)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N108-SuperPeak!N108))","v":4262.5096153846152},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!O108-(AboveHWM!O108+Tier1!O108+Existing!O108)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O108-SuperPeak!O108))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!P108-(AboveHWM!P108+Tier1!P108+Existing!P108)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P108-SuperPeak!P108))","v":1231.2716346153866},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Q108-(AboveHWM!Q108+Tier1!Q108+Existing!Q108)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q108-SuperPeak!Q108))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!R108-(AboveHWM!R108+Tier1!R108+Existing!R108)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R108-SuperPeak!R108))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!S108-(AboveHWM!S108+Tier1!S108+Existing!S108)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S108-SuperPeak!S108))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!T108-(AboveHWM!T108+Tier1!T108+Existing!T108)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T108-SuperPeak!T108))","v":4239.6449999999977},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!U108-(AboveHWM!U108+Tier1!U108+Existing!U108)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U108-SuperPeak!U108))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!V108-(AboveHWM!V108+Tier1!V108+Existing!V108)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V108-SuperPeak!V108))","v":2931.6778846153838},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!W108-(AboveHWM!W108+Tier1!W108+Existing!W108)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W108-SuperPeak!W108))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!X108-(AboveHWM!X108+Tier1!X108+Existing!X108)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X108-SuperPeak!X108))","v":3769.8124999999986},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Y108-(AboveHWM!Y108+Tier1!Y108+Existing!Y108)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y108-SuperPeak!Y108))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!Z108-(AboveHWM!Z108+Tier1!Z108+Existing!Z108)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z108-SuperPeak!Z108))","v":1829.6067708333323},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AA108-(AboveHWM!AA108+Tier1!AA108+Existing!AA108)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA108-SuperPeak!AA108))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AB108-(AboveHWM!AB108+Tier1!AB108+Existing!AB108)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB108-SuperPeak!AB108))","v":1198.9675925925906},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AC108-(AboveHWM!AC108+Tier1!AC108+Existing!AC108)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC108-SuperPeak!AC108))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AD108-(AboveHWM!AD108+Tier1!AD108+Existing!AD108)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD108-SuperPeak!AD108))","v":816.13999999999805},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AE108-(AboveHWM!AE108+Tier1!AE108+Existing!AE108)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE108-SuperPeak!AE108))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AF108-(AboveHWM!AF108+Tier1!AF108+Existing!AF108)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF108-SuperPeak!AF108))","v":2529.987500000002},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AG108-(AboveHWM!AG108+Tier1!AG108+Existing!AG108)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG108-SuperPeak!AG108))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AH108-(AboveHWM!AH108+Tier1!AH108+Existing!AH108)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH108-SuperPeak!AH108))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AI108-(AboveHWM!AI108+Tier1!AI108+Existing!AI108)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI108-SuperPeak!AI108))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AJ108-(AboveHWM!AJ108+Tier1!AJ108+Existing!AJ108)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ108-SuperPeak!AJ108))","v":6137.6875000000055},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AK108-(AboveHWM!AK108+Tier1!AK108+Existing!AK108)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK108-SuperPeak!AK108))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AL108-(AboveHWM!AL108+Tier1!AL108+Existing!AL108)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL108-SuperPeak!AL108))","v":4266.9134615384601},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AM108-(AboveHWM!AM108+Tier1!AM108+Existing!AM108)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM108-SuperPeak!AM108))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AN108-(AboveHWM!AN108+Tier1!AN108+Existing!AN108)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN108-SuperPeak!AN108))","v":1228.2740384615397},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AO108-(AboveHWM!AO108+Tier1!AO108+Existing!AO108)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO108-SuperPeak!AO108))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AP108-(AboveHWM!AP108+Tier1!AP108+Existing!AP108)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP108-SuperPeak!AP108))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AQ108-(AboveHWM!AQ108+Tier1!AQ108+Existing!AQ108)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ108-SuperPeak!AQ108))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AR108-(AboveHWM!AR108+Tier1!AR108+Existing!AR108)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR108-SuperPeak!AR108))","v":4289.7875000000013},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AS108-(AboveHWM!AS108+Tier1!AS108+Existing!AS108)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS108-SuperPeak!AS108))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AT108-(AboveHWM!AT108+Tier1!AT108+Existing!AT108)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT108-SuperPeak!AT108))","v":2975.0913461538439},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AU108-(AboveHWM!AU108+Tier1!AU108+Existing!AU108)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU108-SuperPeak!AU108))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AV108-(AboveHWM!AV108+Tier1!AV108+Existing!AV108)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV108-SuperPeak!AV108))","v":3793.4735576923072},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AW108-(AboveHWM!AW108+Tier1!AW108+Existing!AW108)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW108-SuperPeak!AW108))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AX108-(AboveHWM!AX108+Tier1!AX108+Existing!AX108)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX108-SuperPeak!AX108))","v":1882.7050000000006},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D108*1000*MAX(0,CSP!AY108-(AboveHWM!AY108+Tier1!AY108+Existing!AY108)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY108-SuperPeak!AY108))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!D117-(AboveHWM!D117+Tier1!D117+Existing!D117)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D117-SuperPeak!D117))","v":307.21153846153817},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!E117-(AboveHWM!E117+Tier1!E117+Existing!E117)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E117-SuperPeak!E117))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!F117-(AboveHWM!F117+Tier1!F117+Existing!F117)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F117-SuperPeak!F117))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!G117-(AboveHWM!G117+Tier1!G117+Existing!G117)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G117-SuperPeak!G117))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!H117-(AboveHWM!H117+Tier1!H117+Existing!H117)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H117-SuperPeak!H117))","v":871.25500000000034},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!I117-(AboveHWM!I117+Tier1!I117+Existing!I117)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I117-SuperPeak!I117))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!J117-(AboveHWM!J117+Tier1!J117+Existing!J117)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J117-SuperPeak!J117))","v":1097.1899038461543},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!K117-(AboveHWM!K117+Tier1!K117+Existing!K117)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K117-SuperPeak!K117))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!L117-(AboveHWM!L117+Tier1!L117+Existing!L117)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L117-SuperPeak!L117))","v":786.12750000000096},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!M117-(AboveHWM!M117+Tier1!M117+Existing!M117)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M117-SuperPeak!M117))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!N117-(AboveHWM!N117+Tier1!N117+Existing!N117)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N117-SuperPeak!N117))","v":686.10576923076883},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!O117-(AboveHWM!O117+Tier1!O117+Existing!O117)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O117-SuperPeak!O117))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!P117-(AboveHWM!P117+Tier1!P117+Existing!P117)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P117-SuperPeak!P117))","v":262.04086538461536},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Q117-(AboveHWM!Q117+Tier1!Q117+Existing!Q117)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q117-SuperPeak!Q117))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!R117-(AboveHWM!R117+Tier1!R117+Existing!R117)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R117-SuperPeak!R117))","v":590.06971153846212},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!S117-(AboveHWM!S117+Tier1!S117+Existing!S117)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S117-SuperPeak!S117))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!T117-(AboveHWM!T117+Tier1!T117+Existing!T117)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T117-SuperPeak!T117))","v":1080.3900000000003},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!U117-(AboveHWM!U117+Tier1!U117+Existing!U117)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U117-SuperPeak!U117))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!V117-(AboveHWM!V117+Tier1!V117+Existing!V117)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V117-SuperPeak!V117))","v":1081.7740384615386},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!W117-(AboveHWM!W117+Tier1!W117+Existing!W117)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W117-SuperPeak!W117))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!X117-(AboveHWM!X117+Tier1!X117+Existing!X117)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X117-SuperPeak!X117))","v":1230.023148148148},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Y117-(AboveHWM!Y117+Tier1!Y117+Existing!Y117)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y117-SuperPeak!Y117))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!Z117-(AboveHWM!Z117+Tier1!Z117+Existing!Z117)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z117-SuperPeak!Z117))","v":820.53645833333394},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AA117-(AboveHWM!AA117+Tier1!AA117+Existing!AA117)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA117-SuperPeak!AA117))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AB117-(AboveHWM!AB117+Tier1!AB117+Existing!AB117)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB117-SuperPeak!AB117))","v":496.5856481481481},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AC117-(AboveHWM!AC117+Tier1!AC117+Existing!AC117)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC117-SuperPeak!AC117))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AD117-(AboveHWM!AD117+Tier1!AD117+Existing!AD117)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD117-SuperPeak!AD117))","v":7.6974999999990246},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AE117-(AboveHWM!AE117+Tier1!AE117+Existing!AE117)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE117-SuperPeak!AE117))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AF117-(AboveHWM!AF117+Tier1!AF117+Existing!AF117)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF117-SuperPeak!AF117))","v":881.25250000000108},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AG117-(AboveHWM!AG117+Tier1!AG117+Existing!AG117)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG117-SuperPeak!AG117))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AH117-(AboveHWM!AH117+Tier1!AH117+Existing!AH117)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH117-SuperPeak!AH117))","v":1109.4879807692314},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AI117-(AboveHWM!AI117+Tier1!AI117+Existing!AI117)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI117-SuperPeak!AI117))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AJ117-(AboveHWM!AJ117+Tier1!AJ117+Existing!AJ117)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ117-SuperPeak!AJ117))","v":728.71875000000136},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AK117-(AboveHWM!AK117+Tier1!AK117+Existing!AK117)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK117-SuperPeak!AK117))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AL117-(AboveHWM!AL117+Tier1!AL117+Existing!AL117)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL117-SuperPeak!AL117))","v":699.81009615384653},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AM117-(AboveHWM!AM117+Tier1!AM117+Existing!AM117)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM117-SuperPeak!AM117))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AN117-(AboveHWM!AN117+Tier1!AN117+Existing!AN117)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN117-SuperPeak!AN117))","v":271.82932692307651},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AO117-(AboveHWM!AO117+Tier1!AO117+Existing!AO117)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO117-SuperPeak!AO117))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AP117-(AboveHWM!AP117+Tier1!AP117+Existing!AP117)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP117-SuperPeak!AP117))","v":601.87019230769238},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AQ117-(AboveHWM!AQ117+Tier1!AQ117+Existing!AQ117)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ117-SuperPeak!AQ117))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AR117-(AboveHWM!AR117+Tier1!AR117+Existing!AR117)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR117-SuperPeak!AR117))","v":1094.1724999999994},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AS117-(AboveHWM!AS117+Tier1!AS117+Existing!AS117)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS117-SuperPeak!AS117))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AT117-(AboveHWM!AT117+Tier1!AT117+Existing!AT117)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT117-SuperPeak!AT117))","v":1097.2379807692305},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AU117-(AboveHWM!AU117+Tier1!AU117+Existing!AU117)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU117-SuperPeak!AU117))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AV117-(AboveHWM!AV117+Tier1!AV117+Existing!AV117)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV117-SuperPeak!AV117))","v":1094.4759615384614},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AW117-(AboveHWM!AW117+Tier1!AW117+Existing!AW117)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW117-SuperPeak!AW117))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AX117-(AboveHWM!AX117+Tier1!AX117+Existing!AX117)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX117-SuperPeak!AX117))","v":991.13750000000016},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D117*1000*MAX(0,CSP!AY117-(AboveHWM!AY117+Tier1!AY117+Existing!AY117)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY117-SuperPeak!AY117))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!D126-(AboveHWM!D126+Tier1!D126+Existing!D126)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D126-SuperPeak!D126))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!E126-(AboveHWM!E126+Tier1!E126+Existing!E126)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E126-SuperPeak!E126))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!F126-(AboveHWM!F126+Tier1!F126+Existing!F126)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F126-SuperPeak!F126))","v":0},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!G126-(AboveHWM!G126+Tier1!G126+Existing!G126)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G126-SuperPeak!G126))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!H126-(AboveHWM!H126+Tier1!H126+Existing!H126)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H126-SuperPeak!H126))","v":197.80499999999978},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!I126-(AboveHWM!I126+Tier1!I126+Existing!I126)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I126-SuperPeak!I126))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!J126-(AboveHWM!J126+Tier1!J126+Existing!J126)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J126-SuperPeak!J126))","v":0},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!K126-(AboveHWM!K126+Tier1!K126+Existing!K126)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K126-SuperPeak!K126))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!L126-(AboveHWM!L126+Tier1!L126+Existing!L126)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L126-SuperPeak!L126))","v":581.11500000000001},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!M126-(AboveHWM!M126+Tier1!M126+Existing!M126)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M126-SuperPeak!M126))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!N126-(AboveHWM!N126+Tier1!N126+Existing!N126)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N126-SuperPeak!N126))","v":1894.0673076923074},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!O126-(AboveHWM!O126+Tier1!O126+Existing!O126)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O126-SuperPeak!O126))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!P126-(AboveHWM!P126+Tier1!P126+Existing!P126)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P126-SuperPeak!P126))","v":276.77163461538345},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Q126-(AboveHWM!Q126+Tier1!Q126+Existing!Q126)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q126-SuperPeak!Q126))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!R126-(AboveHWM!R126+Tier1!R126+Existing!R126)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R126-SuperPeak!R126))","v":0},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!S126-(AboveHWM!S126+Tier1!S126+Existing!S126)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S126-SuperPeak!S126))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!T126-(AboveHWM!T126+Tier1!T126+Existing!T126)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T126-SuperPeak!T126))","v":38.382500000000434},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!U126-(AboveHWM!U126+Tier1!U126+Existing!U126)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U126-SuperPeak!U126))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!V126-(AboveHWM!V126+Tier1!V126+Existing!V126)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V126-SuperPeak!V126))","v":318.82692307692287},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!W126-(AboveHWM!W126+Tier1!W126+Existing!W126)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W126-SuperPeak!W126))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!X126-(AboveHWM!X126+Tier1!X126+Existing!X126)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X126-SuperPeak!X126))","v":544.65509259259261},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Y126-(AboveHWM!Y126+Tier1!Y126+Existing!Y126)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y126-SuperPeak!Y126))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!Z126-(AboveHWM!Z126+Tier1!Z126+Existing!Z126)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z126-SuperPeak!Z126))","v":56.317708333333492},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AA126-(AboveHWM!AA126+Tier1!AA126+Existing!AA126)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA126-SuperPeak!AA126))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AB126-(AboveHWM!AB126+Tier1!AB126+Existing!AB126)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB126-SuperPeak!AB126))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AC126-(AboveHWM!AC126+Tier1!AC126+Existing!AC126)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC126-SuperPeak!AC126))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AD126-(AboveHWM!AD126+Tier1!AD126+Existing!AD126)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD126-SuperPeak!AD126))","v":0},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AE126-(AboveHWM!AE126+Tier1!AE126+Existing!AE126)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE126-SuperPeak!AE126))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AF126-(AboveHWM!AF126+Tier1!AF126+Existing!AF126)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF126-SuperPeak!AF126))","v":164.49249999999881},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AG126-(AboveHWM!AG126+Tier1!AG126+Existing!AG126)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG126-SuperPeak!AG126))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AH126-(AboveHWM!AH126+Tier1!AH126+Existing!AH126)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH126-SuperPeak!AH126))","v":0},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AI126-(AboveHWM!AI126+Tier1!AI126+Existing!AI126)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI126-SuperPeak!AI126))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AJ126-(AboveHWM!AJ126+Tier1!AJ126+Existing!AJ126)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ126-SuperPeak!AJ126))","v":545.40104166666708},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AK126-(AboveHWM!AK126+Tier1!AK126+Existing!AK126)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK126-SuperPeak!AK126))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AL126-(AboveHWM!AL126+Tier1!AL126+Existing!AL126)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL126-SuperPeak!AL126))","v":1868.9326923076926},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AM126-(AboveHWM!AM126+Tier1!AM126+Existing!AM126)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM126-SuperPeak!AM126))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AN126-(AboveHWM!AN126+Tier1!AN126+Existing!AN126)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN126-SuperPeak!AN126))","v":252.99038461538359},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AO126-(AboveHWM!AO126+Tier1!AO126+Existing!AO126)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO126-SuperPeak!AO126))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AP126-(AboveHWM!AP126+Tier1!AP126+Existing!AP126)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP126-SuperPeak!AP126))","v":0},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AQ126-(AboveHWM!AQ126+Tier1!AQ126+Existing!AQ126)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ126-SuperPeak!AQ126))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AR126-(AboveHWM!AR126+Tier1!AR126+Existing!AR126)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR126-SuperPeak!AR126))","v":52.504999999999583},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AS126-(AboveHWM!AS126+Tier1!AS126+Existing!AS126)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS126-SuperPeak!AS126))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AT126-(AboveHWM!AT126+Tier1!AT126+Existing!AT126)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT126-SuperPeak!AT126))","v":331.87019230769266},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AU126-(AboveHWM!AU126+Tier1!AU126+Existing!AU126)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU126-SuperPeak!AU126))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AV126-(AboveHWM!AV126+Tier1!AV126+Existing!AV126)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV126-SuperPeak!AV126))","v":555.35817307692241},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AW126-(AboveHWM!AW126+Tier1!AW126+Existing!AW126)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW126-SuperPeak!AW126))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AX126-(AboveHWM!AX126+Tier1!AX126+Existing!AX126)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX126-SuperPeak!AX126))","v":74.235000000000056},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D126*1000*MAX(0,CSP!AY126-(AboveHWM!AY126+Tier1!AY126+Existing!AY126)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY126-SuperPeak!AY126))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!D135-(AboveHWM!D135+Tier1!D135+Existing!D135)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D135-SuperPeak!D135))","v":1371.8749999999993},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!E135-(AboveHWM!E135+Tier1!E135+Existing!E135)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E135-SuperPeak!E135))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!F135-(AboveHWM!F135+Tier1!F135+Existing!F135)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F135-SuperPeak!F135))","v":1980.7699999999998},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!G135-(AboveHWM!G135+Tier1!G135+Existing!G135)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G135-SuperPeak!G135))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!H135-(AboveHWM!H135+Tier1!H135+Existing!H135)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H135-SuperPeak!H135))","v":1690.2425000000001},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!I135-(AboveHWM!I135+Tier1!I135+Existing!I135)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I135-SuperPeak!I135))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!J135-(AboveHWM!J135+Tier1!J135+Existing!J135)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J135-SuperPeak!J135))","v":2302.0985576923076},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!K135-(AboveHWM!K135+Tier1!K135+Existing!K135)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K135-SuperPeak!K135))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!L135-(AboveHWM!L135+Tier1!L135+Existing!L135)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L135-SuperPeak!L135))","v":2062.6774999999993},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!M135-(AboveHWM!M135+Tier1!M135+Existing!M135)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M135-SuperPeak!M135))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!N135-(AboveHWM!N135+Tier1!N135+Existing!N135)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N135-SuperPeak!N135))","v":1887.3437499999995},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!O135-(AboveHWM!O135+Tier1!O135+Existing!O135)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O135-SuperPeak!O135))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!P135-(AboveHWM!P135+Tier1!P135+Existing!P135)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P135-SuperPeak!P135))","v":2018.4399038461552},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Q135-(AboveHWM!Q135+Tier1!Q135+Existing!Q135)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q135-SuperPeak!Q135))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!R135-(AboveHWM!R135+Tier1!R135+Existing!R135)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R135-SuperPeak!R135))","v":1937.4927884615386},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!S135-(AboveHWM!S135+Tier1!S135+Existing!S135)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S135-SuperPeak!S135))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!T135-(AboveHWM!T135+Tier1!T135+Existing!T135)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T135-SuperPeak!T135))","v":1959.8850000000004},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!U135-(AboveHWM!U135+Tier1!U135+Existing!U135)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U135-SuperPeak!U135))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!V135-(AboveHWM!V135+Tier1!V135+Existing!V135)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V135-SuperPeak!V135))","v":1946.9879807692294},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!W135-(AboveHWM!W135+Tier1!W135+Existing!W135)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W135-SuperPeak!W135))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!X135-(AboveHWM!X135+Tier1!X135+Existing!X135)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X135-SuperPeak!X135))","v":3012.9305555555547},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Y135-(AboveHWM!Y135+Tier1!Y135+Existing!Y135)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y135-SuperPeak!Y135))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!Z135-(AboveHWM!Z135+Tier1!Z135+Existing!Z135)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z135-SuperPeak!Z135))","v":1476.3281250000005},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AA135-(AboveHWM!AA135+Tier1!AA135+Existing!AA135)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA135-SuperPeak!AA135))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AB135-(AboveHWM!AB135+Tier1!AB135+Existing!AB135)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB135-SuperPeak!AB135))","v":1800.7129629629617},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AC135-(AboveHWM!AC135+Tier1!AC135+Existing!AC135)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC135-SuperPeak!AC135))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AD135-(AboveHWM!AD135+Tier1!AD135+Existing!AD135)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD135-SuperPeak!AD135))","v":1779.3149999999969},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AE135-(AboveHWM!AE135+Tier1!AE135+Existing!AE135)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE135-SuperPeak!AE135))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AF135-(AboveHWM!AF135+Tier1!AF135+Existing!AF135)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF135-SuperPeak!AF135))","v":1481.1949999999997},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AG135-(AboveHWM!AG135+Tier1!AG135+Existing!AG135)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG135-SuperPeak!AG135))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AH135-(AboveHWM!AH135+Tier1!AH135+Existing!AH135)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH135-SuperPeak!AH135))","v":2099.4230769230776},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AI135-(AboveHWM!AI135+Tier1!AI135+Existing!AI135)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI135-SuperPeak!AI135))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AJ135-(AboveHWM!AJ135+Tier1!AJ135+Existing!AJ135)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ135-SuperPeak!AJ135))","v":1766.8723958333317},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AK135-(AboveHWM!AK135+Tier1!AK135+Existing!AK135)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK135-SuperPeak!AK135))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AL135-(AboveHWM!AL135+Tier1!AL135+Existing!AL135)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL135-SuperPeak!AL135))","v":1681.8629807692319},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AM135-(AboveHWM!AM135+Tier1!AM135+Existing!AM135)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM135-SuperPeak!AM135))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AN135-(AboveHWM!AN135+Tier1!AN135+Existing!AN135)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN135-SuperPeak!AN135))","v":1818.9158653846152},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AO135-(AboveHWM!AO135+Tier1!AO135+Existing!AO135)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO135-SuperPeak!AO135))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AP135-(AboveHWM!AP135+Tier1!AP135+Existing!AP135)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP135-SuperPeak!AP135))","v":1737.6442307692325},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AQ135-(AboveHWM!AQ135+Tier1!AQ135+Existing!AQ135)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ135-SuperPeak!AQ135))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AR135-(AboveHWM!AR135+Tier1!AR135+Existing!AR135)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR135-SuperPeak!AR135))","v":1959.8850000000004},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AS135-(AboveHWM!AS135+Tier1!AS135+Existing!AS135)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS135-SuperPeak!AS135))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AT135-(AboveHWM!AT135+Tier1!AT135+Existing!AT135)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT135-SuperPeak!AT135))","v":1946.9879807692294},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AU135-(AboveHWM!AU135+Tier1!AU135+Existing!AU135)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU135-SuperPeak!AU135))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AV135-(AboveHWM!AV135+Tier1!AV135+Existing!AV135)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV135-SuperPeak!AV135))","v":2305.697115384613},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AW135-(AboveHWM!AW135+Tier1!AW135+Existing!AW135)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW135-SuperPeak!AW135))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AX135-(AboveHWM!AX135+Tier1!AX135+Existing!AX135)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX135-SuperPeak!AX135))","v":2205.6750000000011},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D135*1000*MAX(0,CSP!AY135-(AboveHWM!AY135+Tier1!AY135+Existing!AY135)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY135-SuperPeak!AY135))","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!D136-(AboveHWM!D136+Tier1!D136+Existing!D136)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D136-SuperPeak!D136))","v":459.98798076923129},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!E136-(AboveHWM!E136+Tier1!E136+Existing!E136)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E136-SuperPeak!E136))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!F136-(AboveHWM!F136+Tier1!F136+Existing!F136)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F136-SuperPeak!F136))","v":569.94750000000045},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!G136-(AboveHWM!G136+Tier1!G136+Existing!G136)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G136-SuperPeak!G136))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!H136-(AboveHWM!H136+Tier1!H136+Existing!H136)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H136-SuperPeak!H136))","v":623.07500000000095},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!I136-(AboveHWM!I136+Tier1!I136+Existing!I136)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I136-SuperPeak!I136))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!J136-(AboveHWM!J136+Tier1!J136+Existing!J136)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J136-SuperPeak!J136))","v":47.209134615386006},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!K136-(AboveHWM!K136+Tier1!K136+Existing!K136)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K136-SuperPeak!K136))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!L136-(AboveHWM!L136+Tier1!L136+Existing!L136)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L136-SuperPeak!L136))","v":219.42500000000021},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!M136-(AboveHWM!M136+Tier1!M136+Existing!M136)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M136-SuperPeak!M136))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!N136-(AboveHWM!N136+Tier1!N136+Existing!N136)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N136-SuperPeak!N136))","v":717.58413461538464},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!O136-(AboveHWM!O136+Tier1!O136+Existing!O136)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O136-SuperPeak!O136))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!P136-(AboveHWM!P136+Tier1!P136+Existing!P136)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P136-SuperPeak!P136))","v":887.0673076923083},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Q136-(AboveHWM!Q136+Tier1!Q136+Existing!Q136)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q136-SuperPeak!Q136))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!R136-(AboveHWM!R136+Tier1!R136+Existing!R136)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R136-SuperPeak!R136))","v":166.5168269230779},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!S136-(AboveHWM!S136+Tier1!S136+Existing!S136)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S136-SuperPeak!S136))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!T136-(AboveHWM!T136+Tier1!T136+Existing!T136)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T136-SuperPeak!T136))","v":1379.2724999999994},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!U136-(AboveHWM!U136+Tier1!U136+Existing!U136)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U136-SuperPeak!U136))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!V136-(AboveHWM!V136+Tier1!V136+Existing!V136)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V136-SuperPeak!V136))","v":974.04086538461559},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!W136-(AboveHWM!W136+Tier1!W136+Existing!W136)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W136-SuperPeak!W136))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!X136-(AboveHWM!X136+Tier1!X136+Existing!X136)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X136-SuperPeak!X136))","v":275.60648148148204},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Y136-(AboveHWM!Y136+Tier1!Y136+Existing!Y136)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y136-SuperPeak!Y136))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!Z136-(AboveHWM!Z136+Tier1!Z136+Existing!Z136)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z136-SuperPeak!Z136))","v":0},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AA136-(AboveHWM!AA136+Tier1!AA136+Existing!AA136)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA136-SuperPeak!AA136))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AB136-(AboveHWM!AB136+Tier1!AB136+Existing!AB136)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB136-SuperPeak!AB136))","v":485.51388888888903},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AC136-(AboveHWM!AC136+Tier1!AC136+Existing!AC136)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC136-SuperPeak!AC136))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AD136-(AboveHWM!AD136+Tier1!AD136+Existing!AD136)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD136-SuperPeak!AD136))","v":572.82999999999879},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AE136-(AboveHWM!AE136+Tier1!AE136+Existing!AE136)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE136-SuperPeak!AE136))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AF136-(AboveHWM!AF136+Tier1!AF136+Existing!AF136)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF136-SuperPeak!AF136))","v":625.78499999999963},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AG136-(AboveHWM!AG136+Tier1!AG136+Existing!AG136)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG136-SuperPeak!AG136))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AH136-(AboveHWM!AH136+Tier1!AH136+Existing!AH136)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH136-SuperPeak!AH136))","v":50.33413461538494},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AI136-(AboveHWM!AI136+Tier1!AI136+Existing!AI136)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI136-SuperPeak!AI136))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AJ136-(AboveHWM!AJ136+Tier1!AJ136+Existing!AJ136)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ136-SuperPeak!AJ136))","v":221.02604166666583},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AK136-(AboveHWM!AK136+Tier1!AK136+Existing!AK136)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK136-SuperPeak!AK136))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AL136-(AboveHWM!AL136+Tier1!AL136+Existing!AL136)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL136-SuperPeak!AL136))","v":721.42067307692287},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AM136-(AboveHWM!AM136+Tier1!AM136+Existing!AM136)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM136-SuperPeak!AM136))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AN136-(AboveHWM!AN136+Tier1!AN136+Existing!AN136)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN136-SuperPeak!AN136))","v":891.00721153846087},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AO136-(AboveHWM!AO136+Tier1!AO136+Existing!AO136)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO136-SuperPeak!AO136))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AP136-(AboveHWM!AP136+Tier1!AP136+Existing!AP136)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP136-SuperPeak!AP136))","v":168.73317307692369},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AQ136-(AboveHWM!AQ136+Tier1!AQ136+Existing!AQ136)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ136-SuperPeak!AQ136))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AR136-(AboveHWM!AR136+Tier1!AR136+Existing!AR136)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR136-SuperPeak!AR136))","v":1385.8525000000009},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AS136-(AboveHWM!AS136+Tier1!AS136+Existing!AS136)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS136-SuperPeak!AS136))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AT136-(AboveHWM!AT136+Tier1!AT136+Existing!AT136)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT136-SuperPeak!AT136))","v":979.07211538461559},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AU136-(AboveHWM!AU136+Tier1!AU136+Existing!AU136)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU136-SuperPeak!AU136))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AV136-(AboveHWM!AV136+Tier1!AV136+Existing!AV136)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV136-SuperPeak!AV136))","v":246.0240384615382},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AW136-(AboveHWM!AW136+Tier1!AW136+Existing!AW136)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW136-SuperPeak!AW136))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AX136-(AboveHWM!AX136+Tier1!AX136+Existing!AX136)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX136-SuperPeak!AX136))","v":0},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D136*1000*MAX(0,CSP!AY136-(AboveHWM!AY136+Tier1!AY136+Existing!AY136)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY136-SuperPeak!AY136))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D137-SuperPeak!D137))","v":0},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E137-SuperPeak!E137))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F137-SuperPeak!F137))","v":6956.3074999999944},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G137-SuperPeak!G137))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H137-SuperPeak!H137))","v":8874.4424999999901},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I137-SuperPeak!I137))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J137-SuperPeak!J137))","v":14543.567307692299},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K137-SuperPeak!K137))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L137-SuperPeak!L137))","v":8008.3025000000098},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M137-SuperPeak!M137))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N137-SuperPeak!N137))","v":5510.3437500000036},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O137-SuperPeak!O137))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P137-SuperPeak!P137))","v":5365.7475961538448},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q137-SuperPeak!Q137))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R137-SuperPeak!R137))","v":3453.4807692307722},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S137-SuperPeak!S137))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T137-SuperPeak!T137))","v":3737.1849999999977},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U137-SuperPeak!U137))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V137-SuperPeak!V137))","v":2665.9495192307722},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W137-SuperPeak!W137))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X137-SuperPeak!X137))","v":3266.875000000005},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y137-SuperPeak!Y137))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z137-SuperPeak!Z137))","v":5227.6614583333348},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA137-SuperPeak!AA137))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB137-SuperPeak!AB137))","v":0},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC137-SuperPeak!AC137))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD137-SuperPeak!AD137))","v":6968.1575000000039},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE137-SuperPeak!AE137))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF137-SuperPeak!AF137))","v":9103.3875000000007},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG137-SuperPeak!AG137))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH137-SuperPeak!AH137))","v":14734.757211538465},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI137-SuperPeak!AI137))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ137-SuperPeak!AJ137))","v":6356.2291666666688},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK137-SuperPeak!AK137))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL137-SuperPeak!AL137))","v":5519.6730769230699},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM137-SuperPeak!AM137))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN137-SuperPeak!AN137))","v":5352.6346153846162},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO137-SuperPeak!AO137))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP137-SuperPeak!AP137))","v":3392.2379807692309},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ137-SuperPeak!AQ137))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR137-SuperPeak!AR137))","v":3665.2225000000067},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS137-SuperPeak!AS137))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT137-SuperPeak!AT137))","v":2579.1562500000045},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU137-SuperPeak!AU137))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV137-SuperPeak!AV137))","v":3017.2067307692309},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW137-SuperPeak!AW137))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX137-SuperPeak!AX137))","v":5398.2500000000027},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D137*1000*MAX(0,CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY137-SuperPeak!AY137))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF(OR(D$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!D138-(AboveHWM!D138+Tier1!D138+Existing!D138)/VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)-CDQ!D138-SuperPeak!D138))","v":67958.622115384453},{"$f":"IF(OR(E$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!E138-(AboveHWM!E138+Tier1!E138+Existing!E138)/VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)-CDQ!E138-SuperPeak!E138))","v":0},{"$f":"IF(OR(F$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!F138-(AboveHWM!F138+Tier1!F138+Existing!F138)/VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)-CDQ!F138-SuperPeak!F138))","v":95745.729999999618},{"$f":"IF(OR(G$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!G138-(AboveHWM!G138+Tier1!G138+Existing!G138)/VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)-CDQ!G138-SuperPeak!G138))","v":0},{"$f":"IF(OR(H$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!H138-(AboveHWM!H138+Tier1!H138+Existing!H138)/VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)-CDQ!H138-SuperPeak!H138))","v":142887.22999999978},{"$f":"IF(OR(I$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!I138-(AboveHWM!I138+Tier1!I138+Existing!I138)/VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)-CDQ!I138-SuperPeak!I138))","v":0},{"$f":"IF(OR(J$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!J138-(AboveHWM!J138+Tier1!J138+Existing!J138)/VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)-CDQ!J138-SuperPeak!J138))","v":100746.40961538455},{"$f":"IF(OR(K$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!K138-(AboveHWM!K138+Tier1!K138+Existing!K138)/VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)-CDQ!K138-SuperPeak!K138))","v":0},{"$f":"IF(OR(L$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!L138-(AboveHWM!L138+Tier1!L138+Existing!L138)/VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)-CDQ!L138-SuperPeak!L138))","v":64178.655000000217},{"$f":"IF(OR(M$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!M138-(AboveHWM!M138+Tier1!M138+Existing!M138)/VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)-CDQ!M138-SuperPeak!M138))","v":0},{"$f":"IF(OR(N$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!N138-(AboveHWM!N138+Tier1!N138+Existing!N138)/VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)-CDQ!N138-SuperPeak!N138))","v":100260.19519230735},{"$f":"IF(OR(O$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!O138-(AboveHWM!O138+Tier1!O138+Existing!O138)/VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)-CDQ!O138-SuperPeak!O138))","v":0},{"$f":"IF(OR(P$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!P138-(AboveHWM!P138+Tier1!P138+Existing!P138)/VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)-CDQ!P138-SuperPeak!P138))","v":118399.62980769227},{"$f":"IF(OR(Q$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Q138-(AboveHWM!Q138+Tier1!Q138+Existing!Q138)/VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Q138-SuperPeak!Q138))","v":0},{"$f":"IF(OR(R$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!R138-(AboveHWM!R138+Tier1!R138+Existing!R138)/VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)-CDQ!R138-SuperPeak!R138))","v":125472.49807692303},{"$f":"IF(OR(S$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!S138-(AboveHWM!S138+Tier1!S138+Existing!S138)/VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)-CDQ!S138-SuperPeak!S138))","v":0},{"$f":"IF(OR(T$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!T138-(AboveHWM!T138+Tier1!T138+Existing!T138)/VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)-CDQ!T138-SuperPeak!T138))","v":94969.584999999905},{"$f":"IF(OR(U$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!U138-(AboveHWM!U138+Tier1!U138+Existing!U138)/VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)-CDQ!U138-SuperPeak!U138))","v":0},{"$f":"IF(OR(V$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!V138-(AboveHWM!V138+Tier1!V138+Existing!V138)/VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)-CDQ!V138-SuperPeak!V138))","v":132261.09471153843},{"$f":"IF(OR(W$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!W138-(AboveHWM!W138+Tier1!W138+Existing!W138)/VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)-CDQ!W138-SuperPeak!W138))","v":0},{"$f":"IF(OR(X$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!X138-(AboveHWM!X138+Tier1!X138+Existing!X138)/VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)-CDQ!X138-SuperPeak!X138))","v":132095.88518518492},{"$f":"IF(OR(Y$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Y138-(AboveHWM!Y138+Tier1!Y138+Existing!Y138)/VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Y138-SuperPeak!Y138))","v":0},{"$f":"IF(OR(Z$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!Z138-(AboveHWM!Z138+Tier1!Z138+Existing!Z138)/VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)-CDQ!Z138-SuperPeak!Z138))","v":89905.183854166506},{"$f":"IF(OR(AA$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AA138-(AboveHWM!AA138+Tier1!AA138+Existing!AA138)/VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AA138-SuperPeak!AA138))","v":0},{"$f":"IF(OR(AB$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AB138-(AboveHWM!AB138+Tier1!AB138+Existing!AB138)/VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AB138-SuperPeak!AB138))","v":78329.016203703708},{"$f":"IF(OR(AC$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AC138-(AboveHWM!AC138+Tier1!AC138+Existing!AC138)/VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AC138-SuperPeak!AC138))","v":0},{"$f":"IF(OR(AD$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AD138-(AboveHWM!AD138+Tier1!AD138+Existing!AD138)/VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AD138-SuperPeak!AD138))","v":97644.212499999834},{"$f":"IF(OR(AE$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AE138-(AboveHWM!AE138+Tier1!AE138+Existing!AE138)/VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AE138-SuperPeak!AE138))","v":0},{"$f":"IF(OR(AF$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AF138-(AboveHWM!AF138+Tier1!AF138+Existing!AF138)/VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AF138-SuperPeak!AF138))","v":144383.14999999985},{"$f":"IF(OR(AG$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AG138-(AboveHWM!AG138+Tier1!AG138+Existing!AG138)/VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AG138-SuperPeak!AG138))","v":0},{"$f":"IF(OR(AH$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AH138-(AboveHWM!AH138+Tier1!AH138+Existing!AH138)/VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AH138-SuperPeak!AH138))","v":102281.16298076941},{"$f":"IF(OR(AI$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AI138-(AboveHWM!AI138+Tier1!AI138+Existing!AI138)/VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AI138-SuperPeak!AI138))","v":0},{"$f":"IF(OR(AJ$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AJ138-(AboveHWM!AJ138+Tier1!AJ138+Existing!AJ138)/VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AJ138-SuperPeak!AJ138))","v":48633.511458333203},{"$f":"IF(OR(AK$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AK138-(AboveHWM!AK138+Tier1!AK138+Existing!AK138)/VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AK138-SuperPeak!AK138))","v":0},{"$f":"IF(OR(AL$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AL138-(AboveHWM!AL138+Tier1!AL138+Existing!AL138)/VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AL138-SuperPeak!AL138))","v":101660.57932692305},{"$f":"IF(OR(AM$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AM138-(AboveHWM!AM138+Tier1!AM138+Existing!AM138)/VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AM138-SuperPeak!AM138))","v":0},{"$f":"IF(OR(AN$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AN138-(AboveHWM!AN138+Tier1!AN138+Existing!AN138)/VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AN138-SuperPeak!AN138))","v":120038.1610576923},{"$f":"IF(OR(AO$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AO138-(AboveHWM!AO138+Tier1!AO138+Existing!AO138)/VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AO138-SuperPeak!AO138))","v":0},{"$f":"IF(OR(AP$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AP138-(AboveHWM!AP138+Tier1!AP138+Existing!AP138)/VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AP138-SuperPeak!AP138))","v":127131.45192307666},{"$f":"IF(OR(AQ$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AQ138-(AboveHWM!AQ138+Tier1!AQ138+Existing!AQ138)/VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AQ138-SuperPeak!AQ138))","v":0},{"$f":"IF(OR(AR$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AR138-(AboveHWM!AR138+Tier1!AR138+Existing!AR138)/VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AR138-SuperPeak!AR138))","v":96021.304999999949},{"$f":"IF(OR(AS$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AS138-(AboveHWM!AS138+Tier1!AS138+Existing!AS138)/VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AS138-SuperPeak!AS138))","v":0},{"$f":"IF(OR(AT$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AT138-(AboveHWM!AT138+Tier1!AT138+Existing!AT138)/VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AT138-SuperPeak!AT138))","v":133864.70769230759},{"$f":"IF(OR(AU$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AU138-(AboveHWM!AU138+Tier1!AU138+Existing!AU138)/VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AU138-SuperPeak!AU138))","v":0},{"$f":"IF(OR(AV$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AV138-(AboveHWM!AV138+Tier1!AV138+Existing!AV138)/VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AV138-SuperPeak!AV138))","v":121629.01778846154},{"$f":"IF(OR(AW$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AW138-(AboveHWM!AW138+Tier1!AW138+Existing!AW138)/VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AW138-SuperPeak!AW138))","v":0},{"$f":"IF(OR(AX$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AX138-(AboveHWM!AX138+Tier1!AX138+Existing!AX138)/VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AX138-SuperPeak!AX138))","v":102300.58999999998},{"$f":"IF(OR(AY$3=\"LLH\",VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1),0,TOCA!$D138*1000*MAX(0,CSP!AY138-(AboveHWM!AY138+Tier1!AY138+Existing!AY138)/VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)-CDQ!AY138-SuperPeak!AY138))","v":0}]

{"sheet":"SliceLF","index":40,"n_rows":133,"n_cols":103,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"LDD Slice as LF Customer Tiered Rate Methodology Billing Determinants"]
["TOC",null,null,"TOCA",null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
[null,null,null,{"$f":"Init!C9","v":2024},{"$f":"D3+1","v":2025},{"$f":"DATE(D3-1,10,1)","v":"2023-10-01"},{"$f":"IF(G4=\"LLH\",F3,EOMONTH(F3,0)+1)","v":"2023-10-01"},{"$f":"IF(H4=\"LLH\",G3,EOMONTH(G3,0)+1)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",null,null,{"$f":"+F3","v":"2023-10-01"},{"$f":"+G3","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","Preference Customer",null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","BESID","Preference Customer","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10170,"Eugene Water & Electric Board",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B5,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B5,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B5,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B5,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.26136E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B5,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B5,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B5,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B5,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B5,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.3062800000000003E-2},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17602.853187510394},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6805.4874564331985},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3538.2429204608197},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3149.5013199816021},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8096.2673025496042},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11665.010996134413},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5864.4726836760092},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7587.2585774055915},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6314.2024006456049},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6646.6314699576033},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":773.69901626319916},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":660.49470101921179},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12099.455707726011},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":809.56824387020606},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-29410.687953932807},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-24395.4687076556},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-34056.035495393589},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18914.417917441213},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2291.6568616095901},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":871.09011576599733},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12389.683662767595},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4044.6281590040453},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4665.3321070735983},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4277.857389785604},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21654.912326539183},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2820.6226677386003},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3851.6816281984356},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3330.9850010268128},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7335.8971085907979},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11233.181627891187},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5176.493965297981},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7214.7239747787826},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9310.7752409507957},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9303.2515045507898},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":357.97935070359381},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":415.92503834159288},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12040.793134072985},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":720.26335685210506},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-29789.026082054406},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-24649.877173653804},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-34572.613055752809},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19155.810271922615},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2143.1251932207815},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":803.55771149300563},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8050.6567177297838},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8152.5828135354241},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8306.6238343927835},{"$f":"IF($D5=0,0,((VLOOKUP($B5,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D5:$E5,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":309.17398826879071},10170,"Eugene Water & Electric Board",{"$f":"IF(OR(BD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F5)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G5)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H5)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.740397500000036},{"$f":"IF(OR(BG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I5)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J5)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":63.412047500000043},{"$f":"IF(OR(BI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K5)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L5)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.6535673076922706},{"$f":"IF(OR(BK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M5)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N5)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O5)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P5)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":32.36418028846154},{"$f":"IF(OR(BO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q5)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R5)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.063197115384646},{"$f":"IF(OR(BQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S5)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T5)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.960331730769241},{"$f":"IF(OR(BS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U5)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V5)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":27.833402499999952},{"$f":"IF(OR(BU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W5)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X5)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.7606634615384635},{"$f":"IF(OR(BW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y5)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z5)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":34.968481481481533},{"$f":"IF(OR(BY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA5)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB5)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CA$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC5)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD5)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE5)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF5)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":24.835975000000026},{"$f":"IF(OR(CE$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG5)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH5)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":63.762967500000016},{"$f":"IF(OR(CG$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI5)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ5)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.5261298076922856},{"$f":"IF(OR(CI$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK5)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL5)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM5)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN5)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":31.692045673076876},{"$f":"IF(OR(CM$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO5)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP5)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":24.152132211538493},{"$f":"IF(OR(CO$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ5)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR5)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.8654807692307713},{"$f":"IF(OR(CQ$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS5)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT5)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.792957499999975},{"$f":"IF(OR(CS$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU5)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV5)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.5405024038462116},{"$f":"IF(OR(CU$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW5)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX5)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":34.036045673076941},{"$f":"IF(OR(CW$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY5)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ5)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D5=0),0,1)*MAX((VLOOKUP($BB5,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB5,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB5,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D5:$E5,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA5)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB5,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB5,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B6,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B6,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B6,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B6,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.1263199999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B6,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B6,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B6,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B6,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B6,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.1263199999999999E-2},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6904.1013337248041},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1041.8121397484028},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-974.15267272960045},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-548.60619667920037},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3273.1540244952048},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1573.3098032128037},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1125.488075612011},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3605.0957517671995},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1512.2084156472047},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2300.0302553912006},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":616.76104645840678},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2317.4497699695967},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3245.7807204620076},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-152.18026238259699},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1588.0965223936},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1378.9263460171969},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1056.625272123194},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2507.757793844401},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6231.641835715207},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2971.1261019419981},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5166.5071403612019},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":718.39405903348234},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1546.364232283202},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2249.6778921728001},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7194.6713337247966},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1637.3821397484062},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-471.87867272960284},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-211.0881966791967},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3791.1190244952013},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1925.1488032128036},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1730.2770756120008},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4016.6417517672016},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3315.4768983352042},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3212.8679967352036},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1172.7880464584086},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1977.3347699695951},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3753.6357204620035},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":150.09673761740487},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1115.6245223936057},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1081.7913460171949},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-549.96527212320507},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2230.9767938443983},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6798.180835715204},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3304.1781019420014},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5918.147140361194},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":800.21805903348286},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1709.0392322832049},{"$f":"IF($D6=0,0,((VLOOKUP($B6,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D6:$E6,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1716.0448921727984},10204,"Idaho Falls Power",{"$f":"IF(OR(BD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F6)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G6)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H6)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I6)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J6)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K6)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L6)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M6)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N6)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O6)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P6)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q6)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R6)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S6)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T6)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.10925240384614465},{"$f":"IF(OR(BS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U6)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V6)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W6)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X6)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.1410913461538268},{"$f":"IF(OR(BW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y6)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z6)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.9393124999999944},{"$f":"IF(OR(BY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA6)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB6)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CA$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC6)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD6)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE6)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF6)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG6)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH6)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CG$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI6)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ6)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CI$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK6)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL6)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM6)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN6)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CM$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO6)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP6)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ6)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR6)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS6)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT6)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU6)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV6)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.9712187499999896},{"$f":"IF(OR(CU$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW6)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX6)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0.83593990384616212},{"$f":"IF(OR(CW$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY6)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ6)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D6=0),0,1)*MAX((VLOOKUP($BB6,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB6,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB6,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D6:$E6,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA6)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB6,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB6,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10349,"Seattle City Light",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B7,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B7,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B7,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B7,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.5281800000000001E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B7,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B7,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B7,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B7,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B7,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":6.4989400000000003E-2},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":39049.702930655156},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23611.806328145874},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":125516.42215096959},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":40768.665386784211},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":137650.29208374975},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27156.341736467206},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":158543.00859971298},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":69006.725818427803},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":156134.32902629781},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":87965.861292953821},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":135241.10144895662},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":52139.965772959578},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":915.41395080048824},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-34835.179167271126},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-151726.02310776641},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-160529.24339136531},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-252478.91242354678},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-225461.08425285813},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-64438.541211095173},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-85504.381623929497},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-47158.509317828692},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-48992.139381151734},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":71783.96658438677},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7137.7531735072116},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":34910.193566781585},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10119.718744409707},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":124120.77124567676},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":39921.473298488621},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":138984.30711383335},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28017.079293177609},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":157531.88685717899},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":68360.20137810742},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":150363.04347461337},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":82808.662452413409},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":135741.79579759779},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":52471.109500846826},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":541.7269849414879},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-35022.697751055442},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-152627.9478614112},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-161015.82436941992},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-250672.9041059844},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-224301.39522692232},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-64688.523123301595},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-85614.341727648512},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-37504.242271682131},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-59167.158966603587},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":66346.699535704363},{"$f":"IF($D7=0,0,((VLOOKUP($B7,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D7:$E7,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":616.73095250237384},10349,"Seattle City Light",{"$f":"IF(OR(BD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F7)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":46.42472115384615},{"$f":"IF(OR(BE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G7)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H7)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.835422500000021},{"$f":"IF(OR(BG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I7)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J7)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":46.64015500000005},{"$f":"IF(OR(BI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K7)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L7)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":159.04707692307696},{"$f":"IF(OR(BK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M7)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N7)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":173.16400000000013},{"$f":"IF(OR(BM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O7)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P7)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":147.98606009615372},{"$f":"IF(OR(BO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q7)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R7)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":129.06800480769235},{"$f":"IF(OR(BQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S7)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T7)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":62.215168269230745},{"$f":"IF(OR(BS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U7)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V7)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":19.16646750000001},{"$f":"IF(OR(BU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W7)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X7)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":79.129295673076825},{"$f":"IF(OR(BW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y7)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z7)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":158.14055092592594},{"$f":"IF(OR(BY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA7)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB7)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":41.31228124999997},{"$f":"IF(OR(CA$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC7)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD7)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":124.84225925925924},{"$f":"IF(OR(CC$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE7)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF7)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":58.803390000000007},{"$f":"IF(OR(CE$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG7)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH7)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":68.873592500000086},{"$f":"IF(OR(CG$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI7)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ7)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":159.09861057692311},{"$f":"IF(OR(CI$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK7)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL7)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":150.43333854166659},{"$f":"IF(OR(CK$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM7)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN7)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":153.20015144230769},{"$f":"IF(OR(CM$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO7)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP7)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":126.67790624999995},{"$f":"IF(OR(CO$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ7)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR7)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":65.649889423076885},{"$f":"IF(OR(CQ$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS7)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT7)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.1513125000000741},{"$f":"IF(OR(CS$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU7)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV7)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":90.883579326923069},{"$f":"IF(OR(CU$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW7)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX7)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":128.70934375000007},{"$f":"IF(OR(CW$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY7)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ7)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":90.972577500000071},{"$f":"IF(OR(CY$4=\"LLH\",$D7=0),0,1)*MAX((VLOOKUP($BB7,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB7,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB7,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D7:$E7,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA7)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB7,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB7,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10370,"Tacoma Public Utilities",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B8,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B8,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B8,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B8,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B8,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.2217100000000002E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B8,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B8,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B8,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B8,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B8,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":5.19902E-2},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15210.32152778437},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14662.456422406045},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9030.8582549088169},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10648.124062790113},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21322.225118063099},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7071.9135765983956},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6973.3561486734834},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8275.9597259040893},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15141.816186669137},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16100.11341670109},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28981.572684567684},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7525.9133759961842},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33588.901841504761},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13262.60064645407},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-27822.200533700816},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-20871.346956310343},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-36958.1488727346},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30233.929448331954},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4345.926323964406},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-375.72091243024624},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5996.3437142326729},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7561.3742893354211},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5989.7726527146006},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10938.817840478398},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10965.737079552782},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11269.6254006901},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9818.4270801856183},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11211.312201416207},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20687.773332242214},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6605.5745462208142},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6568.609598807001},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7943.8442446841946},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21932.760395982186},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19104.519243382209},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28484.390331307397},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7220.2574774244131},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33032.569166219531},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12919.927080925161},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-28384.651290889626},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21272.1359642467},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-37126.930074325181},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30354.100938465897},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4800.7198167128081},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-719.9623482504976},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3990.3536743193108},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10625.799719017479},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2882.1951470851782},{"$f":"IF($D8=0,0,((VLOOKUP($B8,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D8:$E8,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8773.8033907808131},10370,"Tacoma Public Utilities",{"$f":"IF(OR(BD$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F8)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G8)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H8)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.163492500000018},{"$f":"IF(OR(BG$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I8)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J8)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":107.07454749999992},{"$f":"IF(OR(BI$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K8)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L8)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":91.427365384615484},{"$f":"IF(OR(BK$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M8)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N8)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":121.64892249999988},{"$f":"IF(OR(BM$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O8)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P8)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":41.544230769230765},{"$f":"IF(OR(BO$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q8)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R8)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":67.458834134615358},{"$f":"IF(OR(BQ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S8)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T8)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":92.329786057692303},{"$f":"IF(OR(BS$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U8)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V8)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":45.691147500000007},{"$f":"IF(OR(BU$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W8)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X8)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":61.646860576923054},{"$f":"IF(OR(BW$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y8)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z8)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":83.468166666666662},{"$f":"IF(OR(BY$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA8)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB8)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":47.701932291666616},{"$f":"IF(OR(CA$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC8)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD8)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE8)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF8)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.9756950000000302},{"$f":"IF(OR(CE$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG8)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH8)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":105.65467249999993},{"$f":"IF(OR(CG$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI8)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ8)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":90.569670673076985},{"$f":"IF(OR(CI$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK8)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL8)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":98.794473958333384},{"$f":"IF(OR(CK$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM8)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN8)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":39.610463942307732},{"$f":"IF(OR(CM$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO8)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP8)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":71.278658653846151},{"$f":"IF(OR(CO$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ8)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR8)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":94.518526442307717},{"$f":"IF(OR(CQ$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS8)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT8)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.129014999999931},{"$f":"IF(OR(CS$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU8)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV8)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":61.411569711538483},{"$f":"IF(OR(CU$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW8)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX8)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":62.791971153846191},{"$f":"IF(OR(CW$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY8)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ8)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":67.801102499999985},{"$f":"IF(OR(CY$4=\"LLH\",$D8=0),0,1)*MAX((VLOOKUP($BB8,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB8,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB8,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D8:$E8,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA8)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB8,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB8,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B9,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B9,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B9,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B9,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B9,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":2.84458E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B9,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B9,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B9,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B9,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B9,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":2.84458E-2},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2082.1704407511861},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2191.6634796278959},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23412.228634822415},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10780.6593616998},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7835.1362344462104},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1391.9925223231985},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16342.085386546998},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-247.00174532820529},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23050.563774858208},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5949.9471453221995},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23476.047104575395},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14483.8926126324},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2789.6161572095007},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4201.239090248142},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3053.333694838424},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1649.5321311407024},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14521.451538589186},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13671.520654703891},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":46237.458847608796},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37208.515082660488},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33760.725439545291},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23041.350528202864},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1950.0258454507857},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-964.22785856320115},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2304.4814407511876},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2042.9854796279033},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23254.050634822415},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10668.410361699804},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7956.9892344462132},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1303.8895223231957},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16381.734386547003},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-276.05774532820215},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19883.795684986195},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4377.8056003862075},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-23303.1811045754},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14371.776612632399},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2582.2891572095104},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4074.9910902481424},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2858.0386948384257},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1783.0001311407032},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14713.785538589189},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13793.621654703886},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":46435.754847608798},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37341.858082660496},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33930.834439545288},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23124.786528202865},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2077.7588454507786},{"$f":"IF($D9=0,0,((VLOOKUP($B9,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D9:$E9,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-865.79185856320692},10024,"Benton County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F9)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.2184350961538541},{"$f":"IF(OR(BE$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G9)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H9)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.169687500000023},{"$f":"IF(OR(BG$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I9)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J9)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.593257499999972},{"$f":"IF(OR(BI$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K9)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L9)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.761985576923067},{"$f":"IF(OR(BK$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M9)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N9)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O9)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P9)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.983697115384608},{"$f":"IF(OR(BO$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q9)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R9)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.436896634615351},{"$f":"IF(OR(BQ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S9)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T9)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BS$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U9)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V9)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.969187499999947},{"$f":"IF(OR(BU$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W9)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X9)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":49.565637019230842},{"$f":"IF(OR(BW$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y9)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z9)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":54.494490740740815},{"$f":"IF(OR(BY$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA9)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB9)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CA$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC9)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD9)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.6564212962963154},{"$f":"IF(OR(CC$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE9)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF9)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.130242500000023},{"$f":"IF(OR(CE$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG9)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH9)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.377890000000015},{"$f":"IF(OR(CG$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI9)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ9)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":22.364295673076938},{"$f":"IF(OR(CI$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK9)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL9)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM9)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN9)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.9091538461538775},{"$f":"IF(OR(CM$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO9)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP9)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":42.341514423076916},{"$f":"IF(OR(CO$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ9)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR9)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS9)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT9)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.21435249999999},{"$f":"IF(OR(CS$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU9)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV9)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":48.867963942307703},{"$f":"IF(OR(CU$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW9)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX9)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.17505528846155},{"$f":"IF(OR(CW$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY9)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ9)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CY$4=\"LLH\",$D9=0),0,1)*MAX((VLOOKUP($BB9,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB9,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB9,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D9:$E9,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA9)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB9,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB9,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10103,"Clark County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B10,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B10,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B10,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B10,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B10,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":4.5090999999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B10,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B10,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B10,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B10,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B10,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":4.5090999999999999E-2},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8888.999972723992},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11584.291382520503},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6366.4748931519862},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8416.9543504210014},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":37914.25054275096},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":24887.793253663986},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":33631.897878934979},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":15165.506134361014},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":25461.483820010995},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9300.5287667310185},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1816.09572428299},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9571.3113917979936},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11344.945904747481},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11481.246203769231},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16254.488506831985},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":342.88757407650701},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39216.625391266003},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-30081.75448245951},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3400.1937294760137},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13332.480996602506},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16661.094876893476},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11876.525758516334},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7683.1147129340097},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18427.291268464018},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17381.793972723972},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-14985.87238252048},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10128.361893151974},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5944.6293504209898},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":42532.60654275096},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":28210.649253663971},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":38294.753878934978},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18215.862134361014},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27403.871879450977},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12096.838296451009},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1865.8542757169926},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7120.0483917979873},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14562.504904747489},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9550.5932037692401},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19118.860506831988},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2144.7285740765219},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-36419.144391266003},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-28271.02348245951},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6675.3617294759897},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11326.437996602501},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13986.887876893481},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3839.1067585163401},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":90.772287066007266},{"$f":"IF($D10=0,0,((VLOOKUP($B10,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D10:$E10,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21670.966268464006},10103,"Clark County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F10)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BE$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G10)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H10)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.160317500000019},{"$f":"IF(OR(BG$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I10)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J10)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":102.37681750000013},{"$f":"IF(OR(BI$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K10)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L10)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.411257211538498},{"$f":"IF(OR(BK$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M10)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N10)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":25.844505000000083},{"$f":"IF(OR(BM$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O10)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P10)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":79.714540865384691},{"$f":"IF(OR(BO$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q10)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R10)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.099473557692392},{"$f":"IF(OR(BQ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S10)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T10)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":44.69032211538466},{"$f":"IF(OR(BS$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U10)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V10)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":35.703269999999989},{"$f":"IF(OR(BU$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W10)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X10)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.872550480769206},{"$f":"IF(OR(BW$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y10)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z10)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":92.185923611111178},{"$f":"IF(OR(BY$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA10)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB10)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.591367187500111},{"$f":"IF(OR(CA$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC10)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD10)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CC$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE10)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF10)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":33.541600000000017},{"$f":"IF(OR(CE$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG10)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH10)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":103.37692750000014},{"$f":"IF(OR(CG$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI10)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ10)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.828468750000013},{"$f":"IF(OR(CI$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK10)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL10)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":26.470231770833493},{"$f":"IF(OR(CK$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM10)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN10)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":79.889699519230845},{"$f":"IF(OR(CM$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO10)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP10)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.45095673076932},{"$f":"IF(OR(CO$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ10)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR10)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":43.670812499999997},{"$f":"IF(OR(CQ$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS10)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT10)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":34.995567500000064},{"$f":"IF(OR(CS$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU10)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV10)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":40.925550480769203},{"$f":"IF(OR(CU$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW10)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX10)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.379360576923119},{"$f":"IF(OR(CW$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY10)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ10)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":92.054114999999967},{"$f":"IF(OR(CY$4=\"LLH\",$D10=0),0,1)*MAX((VLOOKUP($BB10,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB10,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB10,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D10:$E10,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA10)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB10,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB10,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B11,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B11,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B11,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B11,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.1875399999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B11,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B11,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B11,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B11,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B11,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.16986E-2},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4748.8540948855989},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7561.0967157973027},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4629.9288149312051},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1958.6809054225996},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5847.0633449205998},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3213.9924625216008},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7531.7823923109972},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1440.1876504133979},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3475.3650614765938},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3702.1382760913984},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4078.7744345202009},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2542.8818175388005},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3333.3576790765001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5172.6790563340546},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8306.6917967392037},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-842.53008485089595},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9700.3361244203988},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":743.19301779070156},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3010.7450102056027},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3990.5789093864987},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1237.1491026310978},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3922.0704065493119},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":190.43702094040054},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6142.599542358399},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6482.3572004503985},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6405.1661152656998},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4154.0444553408015},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2252.4122473833995},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5327.9694662654001},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3530.9141479743994},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6977.6790970989969},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1763.5224539406008},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3105.6930814453954},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3921.3247967545976},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3577.6257353418041},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2849.6201878891989},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2733.0893741385007},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4694.8867963714547},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11742.888578012804},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3635.5982576281021},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9106.1147231036011},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1088.2528474262981},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2577.348794330399},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4233.732869928499},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2132.1834003098993},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5446.0350990667903},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1891.1621077835953},{"$f":"IF($D11=0,0,((VLOOKUP($B11,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D11:$E11,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5046.228199945599},10105,"Clatskanie PUD",{"$f":"IF(OR(BD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F11)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.763798076923079},{"$f":"IF(OR(BE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G11)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H11)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.106090000000011},{"$f":"IF(OR(BG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I11)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J11)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.9307175000000178},{"$f":"IF(OR(BI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K11)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L11)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.0868197115384604},{"$f":"IF(OR(BK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M11)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N11)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.098484999999988},{"$f":"IF(OR(BM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O11)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P11)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.8371658653846339},{"$f":"IF(OR(BO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q11)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R11)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.119540865384621},{"$f":"IF(OR(BQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S11)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T11)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.270985576923078},{"$f":"IF(OR(BS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U11)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V11)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.0115450000000061},{"$f":"IF(OR(BU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W11)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X11)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.0539326923077112},{"$f":"IF(OR(BW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y11)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z11)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.1959305555555488},{"$f":"IF(OR(BY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA11)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB11)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.413742187500006},{"$f":"IF(OR(CA$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC11)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD11)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.607122685185187},{"$f":"IF(OR(CC$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE11)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF11)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.052282499999992},{"$f":"IF(OR(CE$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG11)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH11)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.8810374999999944},{"$f":"IF(OR(CG$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI11)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ11)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.0235096153846044},{"$f":"IF(OR(CI$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK11)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL11)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.184002604166656},{"$f":"IF(OR(CK$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM11)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN11)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.720697115384624},{"$f":"IF(OR(CM$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO11)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP11)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.977516826923065},{"$f":"IF(OR(CO$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ11)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR11)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.362096153846149},{"$f":"IF(OR(CQ$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS11)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT11)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CS$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU11)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV11)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.3596033653846149},{"$f":"IF(OR(CU$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW11)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX11)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.1721874999999926},{"$f":"IF(OR(CW$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY11)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ11)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.1523025000000047},{"$f":"IF(OR(CY$4=\"LLH\",$D11=0),0,1)*MAX((VLOOKUP($BB11,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB11,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB11,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D11:$E11,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA11)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB11,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB11,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B12,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B12,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B12,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B12,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B12,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.5344999999999995E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B12,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B12,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B12,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B12,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B12,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.7753100000000006E-2},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9830.4301075800031},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":31434.05048220251},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-45572.473728159966},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6395.4255473049707},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-54526.128004954982},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14551.997974880011},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39351.397266674932},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":21933.746204994997},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-15910.070503254945},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":32749.748899144994},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-37722.954568984977},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13507.376136589999},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9817.3390042625251},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":27398.201724446291},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-39349.80841256},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6461.4302528175176},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-59866.068184469972},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7817.7240186974814},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7962.4632585800136},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":29375.722631012526},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7473.0840283324942},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30506.246373701782},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8793.1397454699909},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":42215.35285912003},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":36316.532624488347},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":36049.896627225957},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-31785.748662716825},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":18002.897215993871},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-41349.903713040927},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26792.596555542375},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-47703.09848556653},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16886.350017360091},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-21935.071176570898},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":29787.315193129063},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-43334.611785000307},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10232.760852988169},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13553.289835264761},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30422.606687206106},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-46771.402564228862},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1748.6890122336335},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-67765.720271070633},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3256.8627599560132},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-13370.167449468427},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":26391.068071729766},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6735.1075336566719},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":36714.223103614961},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":13266.140887850575},{"$f":"IF($D12=0,0,((VLOOKUP($B12,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D12:$E12,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":30552.325719777582},10123,"Cowlitz County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F12)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":107.20988942307693},{"$f":"IF(OR(BE$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G12)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H12)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":50.54818999999987},{"$f":"IF(OR(BG$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I12)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J12)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":102.80432499999995},{"$f":"IF(OR(BI$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K12)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L12)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":120.49577163461539},{"$f":"IF(OR(BK$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M12)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N12)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":162.08120249999996},{"$f":"IF(OR(BM$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O12)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P12)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":121.82615144230763},{"$f":"IF(OR(BO$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q12)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R12)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":153.45297836538469},{"$f":"IF(OR(BQ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S12)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T12)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":120.62435576923073},{"$f":"IF(OR(BS$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U12)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V12)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":141.94167749999997},{"$f":"IF(OR(BU$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W12)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X12)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":123.8793725961539},{"$f":"IF(OR(BW$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y12)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z12)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":168.29274768518513},{"$f":"IF(OR(BY$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA12)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB12)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":108.46627083333327},{"$f":"IF(OR(CA$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC12)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD12)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":125.29460879629622},{"$f":"IF(OR(CC$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE12)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF12)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":68.863347499999975},{"$f":"IF(OR(CE$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG12)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH12)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":121.33705999999995},{"$f":"IF(OR(CG$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI12)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ12)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":122.56236298076921},{"$f":"IF(OR(CI$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK12)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL12)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":167.15019270833335},{"$f":"IF(OR(CK$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM12)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN12)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":124.43794711538456},{"$f":"IF(OR(CM$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO12)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP12)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":162.68071634615393},{"$f":"IF(OR(CO$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ12)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR12)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":125.45387980769235},{"$f":"IF(OR(CQ$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS12)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT12)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":146.79867000000002},{"$f":"IF(OR(CS$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU12)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV12)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":128.70212499999994},{"$f":"IF(OR(CU$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW12)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX12)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":173.53163942307691},{"$f":"IF(OR(CW$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY12)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ12)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":112.808755},{"$f":"IF(OR(CY$4=\"LLH\",$D12=0),0,1)*MAX((VLOOKUP($BB12,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB12,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB12,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D12:$E12,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA12)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB12,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB12,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10157,"Emerald County PUD",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B13,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B13,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B13,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B13,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B13,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.0727999999999997E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B13,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B13,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B13,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B13,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B13,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":7.0727999999999997E-3},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5676.2338221791942},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1986.0359334836012},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3334.3570265215931},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3236.035618663198},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6959.697465200803},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4432.9757869311998},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2789.7546381480024},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4555.6003484887988},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3094.8041470088028},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2818.0394243848004},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1780.5280975735986},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":376.3470485616017},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3307.0042712979994},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1728.6832277346002},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2961.8872025344062},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1462.3097442387971},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3543.9500590128009},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2712.0466054676017},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1058.3747395807986},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1261.1678002180033},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2652.741275014796},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":957.69650883692339},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1397.8475756527987},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-598.80299877119978},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5745.8018221791972},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2551.4989334835991},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3718.4950265215957},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3515.9356186631994},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7360.2264652008016},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4716.5707869312046},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3132.6346381480034},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4809.2583484887982},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4926.7024345608006},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3861.3215681607999},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2137.8060975736007},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":613.62804856159892},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3647.5722712980023},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1956.6142277345989},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2648.0772025344049},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1237.6987442387981},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-3230.6910590127991},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2509.3796054676022},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1375.4077395808054},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1482.6928002179993},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3315.8962750148021},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":814.15450883692029},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1356.2295756528001},{"$f":"IF($D13=0,0,((VLOOKUP($B13,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D13:$E13,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-56.650998771203376},10157,"Emerald County PUD",{"$f":"IF(OR(BD$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F13)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.536807692307701},{"$f":"IF(OR(BE$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G13)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H13)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.856442500000014},{"$f":"IF(OR(BG$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I13)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J13)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.93002749999998},{"$f":"IF(OR(BI$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K13)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L13)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.117454326923081},{"$f":"IF(OR(BK$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M13)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N13)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.3654624999999996},{"$f":"IF(OR(BM$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O13)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P13)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.2190673076923133},{"$f":"IF(OR(BO$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q13)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R13)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.4911875000000094},{"$f":"IF(OR(BQ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S13)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T13)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BS$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U13)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V13)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.1248150000000035},{"$f":"IF(OR(BU$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W13)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X13)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.992737980769254},{"$f":"IF(OR(BW$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y13)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z13)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":13.598629629629631},{"$f":"IF(OR(BY$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA13)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB13)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.9000234375000034},{"$f":"IF(OR(CA$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC13)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD13)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.071074074074087},{"$f":"IF(OR(CC$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE13)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF13)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.536097500000011},{"$f":"IF(OR(CE$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG13)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH13)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":8.6287049999999965},{"$f":"IF(OR(CG$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI13)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ13)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":15.972223557692315},{"$f":"IF(OR(CI$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK13)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL13)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM13)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN13)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.9782259615384561},{"$f":"IF(OR(CM$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO13)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP13)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.2415144230769073},{"$f":"IF(OR(CO$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ13)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR13)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CQ$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS13)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT13)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":5.8406674999999932},{"$f":"IF(OR(CS$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU13)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV13)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.7686394230769249},{"$f":"IF(OR(CU$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW13)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX13)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":9.4018197115384403},{"$f":"IF(OR(CW$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY13)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ13)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":3.5515874999999966},{"$f":"IF(OR(CY$4=\"LLH\",$D13=0),0,1)*MAX((VLOOKUP($BB13,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB13,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB13,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D13:$E13,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA13)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB13,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB13,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10183,"Franklin County PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B14,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B14,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B14,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B14,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B14,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.6614E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B14,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B14,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B14,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B14,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B14,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.6614E-2},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12781.209785895997},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9252.3685205430011},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1626.9034673920105},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1675.7294245659941},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5305.4659322539956},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9908.3087346559987},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1643.1938469899978},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7566.8517861939981},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":49.762466294007027},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6507.7548531739958},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2916.3041433819963},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2620.4505803079956},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11466.163184614998},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7562.2545464855029},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7881.6968873279911},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7316.6960006810041},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11954.411317436003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11066.726244537},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":35565.467272904003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23642.657266714999},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":34459.353090698991},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":20788.596541372099},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":17337.798515764},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":14681.190706144},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":16985.561785896003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9060.3805205430035},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":96.908532607994857},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3177.4634245659981},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6707.5519322540058},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11126.695734656001},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2341.5258469900073},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8846.5587861940003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1283.3554040540039},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7782.8728220539997},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2627.5581433819971},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2818.3995803080034},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11756.057184615005},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7735.9995464855056},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8183.5678873279976},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7507.0200006810046},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12274.555317436003},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11275.828244536999},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":36057.798272903994},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23949.888266714999},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":32073.09909069899},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":23950.319541372104},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":19902.551515764004},{"$f":"IF($D14=0,0,((VLOOKUP($B14,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D14:$E14,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":12662.193706144004},10183,"Franklin County PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F14)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.536800480769212},{"$f":"IF(OR(BE$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G14)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H14)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.2117774999999753},{"$f":"IF(OR(BG$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I14)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J14)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.023459999999986},{"$f":"IF(OR(BI$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K14)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L14)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.188384615384589},{"$f":"IF(OR(BK$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M14)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N14)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BM$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O14)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P14)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.7192788461538342},{"$f":"IF(OR(BO$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q14)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R14)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BQ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S14)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T14)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.277697115384598},{"$f":"IF(OR(BS$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U14)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V14)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.300542499999992},{"$f":"IF(OR(BU$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W14)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X14)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.3930649038461276},{"$f":"IF(OR(BW$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y14)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z14)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":28.215699074074053},{"$f":"IF(OR(BY$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA14)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB14)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.354252604166639},{"$f":"IF(OR(CA$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC14)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD14)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.351696759259251},{"$f":"IF(OR(CC$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE14)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF14)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CE$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG14)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH14)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":14.763244999999941},{"$f":"IF(OR(CG$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI14)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ14)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":12.308701923076878},{"$f":"IF(OR(CI$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK14)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL14)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CK$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM14)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN14)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.7271778846153794},{"$f":"IF(OR(CM$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO14)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP14)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CO$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ14)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR14)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.721045673076873},{"$f":"IF(OR(CQ$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS14)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT14)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.859182499999989},{"$f":"IF(OR(CS$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU14)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV14)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.7885769230769348},{"$f":"IF(OR(CU$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW14)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX14)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":27.977548076923028},{"$f":"IF(OR(CW$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY14)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ14)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.429159999999989},{"$f":"IF(OR(CY$4=\"LLH\",$D14=0),0,1)*MAX((VLOOKUP($BB14,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB14,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB14,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D14:$E14,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA14)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB14,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB14,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10191,"Grays Harbor PUD #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B15,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B15,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B15,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B15,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B15,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.8453199999999999E-2},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B15,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B15,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B15,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B15,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B15,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":1.8390799999999999E-2},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8913.5097148847926},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6964.5687134033979},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":773.83643895039859},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3344.3034464308002},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3218.6165610851967},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8868.8351289728016},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5413.525644762005},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8529.2413232571998},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3322.1570456372137},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":6965.6441701812},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1897.0513760115937},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2032.6016462104017},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7776.0558002370017},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4709.9099476349038},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11945.439659513606},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6161.9045956322007},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19505.518260063203},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7157.7764356993976},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8781.4955474447997},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2315.0835897830002},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6144.096192723795},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2412.1017350880138},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-4514.3309577768014},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-0.51374993279750925},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11135.024222731197},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4750.268560274606},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":770.23644821759808},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3332.3112730052017},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3064.5368711987976},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8731.6301356032054},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5293.2188077780011},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8430.5121362667996},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3209.8897171588033},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7175.2345167588064},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1894.0614233603919},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2023.3553651576003},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7747.1180455530048},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4692.2992676481044},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-11864.7492881984},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-6113.8054801417966},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-19414.756765480794},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7116.5176722985962},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8721.8397653711945},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2287.2628978270004},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7968.6658860221942},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-514.7730789053785},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-2612.6938094792058},{"$f":"IF($D15=0,0,((VLOOKUP($B15,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D15:$E15,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-1845.655517843199},10191,"Grays Harbor PUD #1",{"$f":"IF(OR(BD$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F15)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":2.1863124999999997},{"$f":"IF(OR(BE$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G15)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H15)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.581814999999999},{"$f":"IF(OR(BG$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I15)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J15)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":24.057889999999993},{"$f":"IF(OR(BI$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K15)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L15)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":17.086461538461553},{"$f":"IF(OR(BK$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M15)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N15)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":11.193897499999984},{"$f":"IF(OR(BM$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O15)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P15)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.582451923076942},{"$f":"IF(OR(BO$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q15)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R15)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.5892139423077083},{"$f":"IF(OR(BQ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S15)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T15)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.0707427884615583},{"$f":"IF(OR(BS$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U15)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V15)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.292950000000008},{"$f":"IF(OR(BU$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W15)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X15)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.7059639423076822},{"$f":"IF(OR(BW$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y15)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z15)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.745944444444422},{"$f":"IF(OR(BY$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA15)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB15)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.566666666666668},{"$f":"IF(OR(CA$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC15)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD15)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":1.9286296296296115},{"$f":"IF(OR(CC$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE15)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF15)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.409075000000023},{"$f":"IF(OR(CE$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG15)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH15)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":23.800285000000009},{"$f":"IF(OR(CG$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI15)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ15)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":16.857014423076922},{"$f":"IF(OR(CI$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK15)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL15)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":18.8707109375},{"$f":"IF(OR(CK$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM15)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN15)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":21.405752403846147},{"$f":"IF(OR(CM$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO15)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP15)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":7.448137019230785},{"$f":"IF(OR(CO$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ15)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR15)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.995548076923086},{"$f":"IF(OR(CQ$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS15)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT15)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.240407499999993},{"$f":"IF(OR(CS$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU15)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV15)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":6.6796153846153805},{"$f":"IF(OR(CU$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW15)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX15)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.80890144230769},{"$f":"IF(OR(CW$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY15)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ15)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":10.382717500000004},{"$f":"IF(OR(CY$4=\"LLH\",$D15=0),0,1)*MAX((VLOOKUP($BB15,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB15,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB15,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D15:$E15,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA15)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB15,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB15,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!D$3,I_TRL!$B$2:$ABV$201,MATCH($B20,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_NLSL!$B$2:$ABV$201,MATCH($B20,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER!$B$2:$ABV$201,MATCH($B20,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!D$3,I_ER_other!$B$2:$ABV$201,MATCH($B20,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(D$3,Init!$M:$O,3,FALSE),VLOOKUP($B20,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.6481999999999999E-3},{"$f":"ROUND(MAX(MIN((HLOOKUP(SliceLF!E$3,I_TRL!$B$2:$ABV$201,MATCH($B20,I_TRL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_NLSL!$B$2:$ABV$201,MATCH($B20,I_NLSL!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER!$B$2:$ABV$201,MATCH($B20,I_ER!$B$2:$B$201,0),FALSE)-HLOOKUP(SliceLF!E$3,I_ER_other!$B$2:$ABV$201,MATCH($B20,I_ER_other!$B$2:$B$201,0),FALSE))/VLOOKUP(E$3,Init!$M:$O,3,FALSE),VLOOKUP($B20,TOCA!$B:$BI,MATCH(\"RHWM \"&$D$3,TOCA!$B$3:$BI$3,0),FALSE))/SUMPRODUCT(TOCA!$D$4:$D$201,TOCA!$T$4:$T$201),0),7)","v":3.6483000000000002E-3},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_TRL!$B$2:$SF$2,0),MATCH(F$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_NLSL!$B$2:$SF$2,0),MATCH(F$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER!$B$2:$SF$2,0),MATCH(F$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(F$4=\"HLH\",MATCH(F$3,I_ER_other!$B$2:$SF$2,0),MATCH(F$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(F$3)>9,YEAR(F$3)+1,YEAR(F$3)),$D$3:$E$3,0))*VLOOKUP(F$3,RT1SC!$L$44:$N$67,MATCH(F$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8023.7883321352074},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_TRL!$B$2:$SF$2,0),MATCH(G$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_NLSL!$B$2:$SF$2,0),MATCH(G$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER!$B$2:$SF$2,0),MATCH(G$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(G$4=\"HLH\",MATCH(G$3,I_ER_other!$B$2:$SF$2,0),MATCH(G$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(G$3)>9,YEAR(G$3)+1,YEAR(G$3)),$D$3:$E$3,0))*VLOOKUP(G$3,RT1SC!$L$44:$N$67,MATCH(G$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":874.53044943089571},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_TRL!$B$2:$SF$2,0),MATCH(H$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_NLSL!$B$2:$SF$2,0),MATCH(H$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER!$B$2:$SF$2,0),MATCH(H$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(H$4=\"HLH\",MATCH(H$3,I_ER_other!$B$2:$SF$2,0),MATCH(H$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(H$3)>9,YEAR(H$3)+1,YEAR(H$3)),$D$3:$E$3,0))*VLOOKUP(H$3,RT1SC!$L$44:$N$67,MATCH(H$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9505.3873299903917},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_TRL!$B$2:$SF$2,0),MATCH(I$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_NLSL!$B$2:$SF$2,0),MATCH(I$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER!$B$2:$SF$2,0),MATCH(I$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(I$4=\"HLH\",MATCH(I$3,I_ER_other!$B$2:$SF$2,0),MATCH(I$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(I$3)>9,YEAR(I$3)+1,YEAR(I$3)),$D$3:$E$3,0))*VLOOKUP(I$3,RT1SC!$L$44:$N$67,MATCH(I$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5356.4435783857934},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_TRL!$B$2:$SF$2,0),MATCH(J$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_NLSL!$B$2:$SF$2,0),MATCH(J$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER!$B$2:$SF$2,0),MATCH(J$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(J$4=\"HLH\",MATCH(J$3,I_ER_other!$B$2:$SF$2,0),MATCH(J$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(J$3)>9,YEAR(J$3)+1,YEAR(J$3)),$D$3:$E$3,0))*VLOOKUP(J$3,RT1SC!$L$44:$N$67,MATCH(J$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3028.3989269801987},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_TRL!$B$2:$SF$2,0),MATCH(K$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_NLSL!$B$2:$SF$2,0),MATCH(K$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER!$B$2:$SF$2,0),MATCH(K$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(K$4=\"HLH\",MATCH(K$3,I_ER_other!$B$2:$SF$2,0),MATCH(K$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(K$3)>9,YEAR(K$3)+1,YEAR(K$3)),$D$3:$E$3,0))*VLOOKUP(K$3,RT1SC!$L$44:$N$67,MATCH(K$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7067.7077982528008},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_TRL!$B$2:$SF$2,0),MATCH(L$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_NLSL!$B$2:$SF$2,0),MATCH(L$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER!$B$2:$SF$2,0),MATCH(L$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(L$4=\"HLH\",MATCH(L$3,I_ER_other!$B$2:$SF$2,0),MATCH(L$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(L$3)>9,YEAR(L$3)+1,YEAR(L$3)),$D$3:$E$3,0))*VLOOKUP(L$3,RT1SC!$L$44:$N$67,MATCH(L$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8260.2094853369963},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_TRL!$B$2:$SF$2,0),MATCH(M$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_NLSL!$B$2:$SF$2,0),MATCH(M$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER!$B$2:$SF$2,0),MATCH(M$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(M$4=\"HLH\",MATCH(M$3,I_ER_other!$B$2:$SF$2,0),MATCH(M$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(M$3)>9,YEAR(M$3)+1,YEAR(M$3)),$D$3:$E$3,0))*VLOOKUP(M$3,RT1SC!$L$44:$N$67,MATCH(M$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10542.855842602199},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_TRL!$B$2:$SF$2,0),MATCH(N$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_NLSL!$B$2:$SF$2,0),MATCH(N$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER!$B$2:$SF$2,0),MATCH(N$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(N$4=\"HLH\",MATCH(N$3,I_ER_other!$B$2:$SF$2,0),MATCH(N$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(N$3)>9,YEAR(N$3)+1,YEAR(N$3)),$D$3:$E$3,0))*VLOOKUP(N$3,RT1SC!$L$44:$N$67,MATCH(N$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7804.3410342322004},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_TRL!$B$2:$SF$2,0),MATCH(O$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_NLSL!$B$2:$SF$2,0),MATCH(O$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER!$B$2:$SF$2,0),MATCH(O$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(O$4=\"HLH\",MATCH(O$3,I_ER_other!$B$2:$SF$2,0),MATCH(O$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(O$3)>9,YEAR(O$3)+1,YEAR(O$3)),$D$3:$E$3,0))*VLOOKUP(O$3,RT1SC!$L$44:$N$67,MATCH(O$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11707.679673176199},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_TRL!$B$2:$SF$2,0),MATCH(P$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_NLSL!$B$2:$SF$2,0),MATCH(P$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER!$B$2:$SF$2,0),MATCH(P$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(P$4=\"HLH\",MATCH(P$3,I_ER_other!$B$2:$SF$2,0),MATCH(P$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(P$3)>9,YEAR(P$3)+1,YEAR(P$3)),$D$3:$E$3,0))*VLOOKUP(P$3,RT1SC!$L$44:$N$67,MATCH(P$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8360.8590919533926},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_TRL!$B$2:$SF$2,0),MATCH(Q$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_NLSL!$B$2:$SF$2,0),MATCH(Q$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER!$B$2:$SF$2,0),MATCH(Q$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(Q$4=\"HLH\",MATCH(Q$3,I_ER_other!$B$2:$SF$2,0),MATCH(Q$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Q$3)>9,YEAR(Q$3)+1,YEAR(Q$3)),$D$3:$E$3,0))*VLOOKUP(Q$3,RT1SC!$L$44:$N$67,MATCH(Q$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8092.7390695003987},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_TRL!$B$2:$SF$2,0),MATCH(R$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_NLSL!$B$2:$SF$2,0),MATCH(R$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER!$B$2:$SF$2,0),MATCH(R$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(R$4=\"HLH\",MATCH(R$3,I_ER_other!$B$2:$SF$2,0),MATCH(R$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(R$3)>9,YEAR(R$3)+1,YEAR(R$3)),$D$3:$E$3,0))*VLOOKUP(R$3,RT1SC!$L$44:$N$67,MATCH(R$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12700.456053875505},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_TRL!$B$2:$SF$2,0),MATCH(S$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_NLSL!$B$2:$SF$2,0),MATCH(S$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER!$B$2:$SF$2,0),MATCH(S$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(S$4=\"HLH\",MATCH(S$3,I_ER_other!$B$2:$SF$2,0),MATCH(S$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(S$3)>9,YEAR(S$3)+1,YEAR(S$3)),$D$3:$E$3,0))*VLOOKUP(S$3,RT1SC!$L$44:$N$67,MATCH(S$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1885.9592488436547},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_TRL!$B$2:$SF$2,0),MATCH(T$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_NLSL!$B$2:$SF$2,0),MATCH(T$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER!$B$2:$SF$2,0),MATCH(T$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(T$4=\"HLH\",MATCH(T$3,I_ER_other!$B$2:$SF$2,0),MATCH(T$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(T$3)>9,YEAR(T$3)+1,YEAR(T$3)),$D$3:$E$3,0))*VLOOKUP(T$3,RT1SC!$L$44:$N$67,MATCH(T$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18544.372224873605},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_TRL!$B$2:$SF$2,0),MATCH(U$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_NLSL!$B$2:$SF$2,0),MATCH(U$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER!$B$2:$SF$2,0),MATCH(U$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(U$4=\"HLH\",MATCH(U$3,I_ER_other!$B$2:$SF$2,0),MATCH(U$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(U$3)>9,YEAR(U$3)+1,YEAR(U$3)),$D$3:$E$3,0))*VLOOKUP(U$3,RT1SC!$L$44:$N$67,MATCH(U$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8860.2997040397004},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_TRL!$B$2:$SF$2,0),MATCH(V$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_NLSL!$B$2:$SF$2,0),MATCH(V$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER!$B$2:$SF$2,0),MATCH(V$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(V$4=\"HLH\",MATCH(V$3,I_ER_other!$B$2:$SF$2,0),MATCH(V$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(V$3)>9,YEAR(V$3)+1,YEAR(V$3)),$D$3:$E$3,0))*VLOOKUP(V$3,RT1SC!$L$44:$N$67,MATCH(V$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16147.570915633203},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_TRL!$B$2:$SF$2,0),MATCH(W$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_NLSL!$B$2:$SF$2,0),MATCH(W$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER!$B$2:$SF$2,0),MATCH(W$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(W$4=\"HLH\",MATCH(W$3,I_ER_other!$B$2:$SF$2,0),MATCH(W$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(W$3)>9,YEAR(W$3)+1,YEAR(W$3)),$D$3:$E$3,0))*VLOOKUP(W$3,RT1SC!$L$44:$N$67,MATCH(W$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9276.2902538269009},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_TRL!$B$2:$SF$2,0),MATCH(X$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_NLSL!$B$2:$SF$2,0),MATCH(X$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER!$B$2:$SF$2,0),MATCH(X$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(X$4=\"HLH\",MATCH(X$3,I_ER_other!$B$2:$SF$2,0),MATCH(X$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(X$3)>9,YEAR(X$3)+1,YEAR(X$3)),$D$3:$E$3,0))*VLOOKUP(X$3,RT1SC!$L$44:$N$67,MATCH(X$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7516.0292814248041},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_TRL!$B$2:$SF$2,0),MATCH(Y$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_NLSL!$B$2:$SF$2,0),MATCH(Y$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER!$B$2:$SF$2,0),MATCH(Y$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(Y$4=\"HLH\",MATCH(Y$3,I_ER_other!$B$2:$SF$2,0),MATCH(Y$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Y$3)>9,YEAR(Y$3)+1,YEAR(Y$3)),$D$3:$E$3,0))*VLOOKUP(Y$3,RT1SC!$L$44:$N$67,MATCH(Y$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":519.56291035449613},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_TRL!$B$2:$SF$2,0),MATCH(Z$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_NLSL!$B$2:$SF$2,0),MATCH(Z$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER!$B$2:$SF$2,0),MATCH(Z$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(Z$4=\"HLH\",MATCH(Z$3,I_ER_other!$B$2:$SF$2,0),MATCH(Z$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(Z$3)>9,YEAR(Z$3)+1,YEAR(Z$3)),$D$3:$E$3,0))*VLOOKUP(Z$3,RT1SC!$L$44:$N$67,MATCH(Z$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7191.816203666298},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_TRL!$B$2:$SF$2,0),MATCH(AA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_NLSL!$B$2:$SF$2,0),MATCH(AA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER!$B$2:$SF$2,0),MATCH(AA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AA$4=\"HLH\",MATCH(AA$3,I_ER_other!$B$2:$SF$2,0),MATCH(AA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AA$3)>9,YEAR(AA$3)+1,YEAR(AA$3)),$D$3:$E$3,0))*VLOOKUP(AA$3,RT1SC!$L$44:$N$67,MATCH(AA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1760.4335370912322},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_TRL!$B$2:$SF$2,0),MATCH(AB$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_NLSL!$B$2:$SF$2,0),MATCH(AB$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER!$B$2:$SF$2,0),MATCH(AB$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AB$4=\"HLH\",MATCH(AB$3,I_ER_other!$B$2:$SF$2,0),MATCH(AB$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AB$3)>9,YEAR(AB$3)+1,YEAR(AB$3)),$D$3:$E$3,0))*VLOOKUP(AB$3,RT1SC!$L$44:$N$67,MATCH(AB$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":4448.1501887932009},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_TRL!$B$2:$SF$2,0),MATCH(AC$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_NLSL!$B$2:$SF$2,0),MATCH(AC$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER!$B$2:$SF$2,0),MATCH(AC$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AC$4=\"HLH\",MATCH(AC$3,I_ER_other!$B$2:$SF$2,0),MATCH(AC$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AC$3)>9,YEAR(AC$3)+1,YEAR(AC$3)),$D$3:$E$3,0))*VLOOKUP(AC$3,RT1SC!$L$44:$N$67,MATCH(AC$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-952.8051652128006},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_TRL!$B$2:$SF$2,0),MATCH(AD$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_NLSL!$B$2:$SF$2,0),MATCH(AD$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER!$B$2:$SF$2,0),MATCH(AD$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AD$4=\"HLH\",MATCH(AD$3,I_ER_other!$B$2:$SF$2,0),MATCH(AD$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AD$3)>9,YEAR(AD$3)+1,YEAR(AD$3)),$D$3:$E$3,0))*VLOOKUP(AD$3,RT1SC!$L$44:$N$67,MATCH(AD$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-10041.510576538798},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_TRL!$B$2:$SF$2,0),MATCH(AE$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_NLSL!$B$2:$SF$2,0),MATCH(AE$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER!$B$2:$SF$2,0),MATCH(AE$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AE$4=\"HLH\",MATCH(AE$3,I_ER_other!$B$2:$SF$2,0),MATCH(AE$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AE$3)>9,YEAR(AE$3)+1,YEAR(AE$3)),$D$3:$E$3,0))*VLOOKUP(AE$3,RT1SC!$L$44:$N$67,MATCH(AE$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2922.5888134583511},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_TRL!$B$2:$SF$2,0),MATCH(AF$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_NLSL!$B$2:$SF$2,0),MATCH(AF$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER!$B$2:$SF$2,0),MATCH(AF$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AF$4=\"HLH\",MATCH(AF$3,I_ER_other!$B$2:$SF$2,0),MATCH(AF$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AF$3)>9,YEAR(AF$3)+1,YEAR(AF$3)),$D$3:$E$3,0))*VLOOKUP(AF$3,RT1SC!$L$44:$N$67,MATCH(AF$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":9525.2388812575973},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_TRL!$B$2:$SF$2,0),MATCH(AG$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_NLSL!$B$2:$SF$2,0),MATCH(AG$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER!$B$2:$SF$2,0),MATCH(AG$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AG$4=\"HLH\",MATCH(AG$3,I_ER_other!$B$2:$SF$2,0),MATCH(AG$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AG$3)>9,YEAR(AG$3)+1,YEAR(AG$3)),$D$3:$E$3,0))*VLOOKUP(AG$3,RT1SC!$L$44:$N$67,MATCH(AG$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":5373.5699905227002},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_TRL!$B$2:$SF$2,0),MATCH(AH$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_NLSL!$B$2:$SF$2,0),MATCH(AH$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER!$B$2:$SF$2,0),MATCH(AH$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AH$4=\"HLH\",MATCH(AH$3,I_ER_other!$B$2:$SF$2,0),MATCH(AH$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AH$3)>9,YEAR(AH$3)+1,YEAR(AH$3)),$D$3:$E$3,0))*VLOOKUP(AH$3,RT1SC!$L$44:$N$67,MATCH(AH$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":3048.2098784062982},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_TRL!$B$2:$SF$2,0),MATCH(AI$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_NLSL!$B$2:$SF$2,0),MATCH(AI$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER!$B$2:$SF$2,0),MATCH(AI$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AI$4=\"HLH\",MATCH(AI$3,I_ER_other!$B$2:$SF$2,0),MATCH(AI$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AI$3)>9,YEAR(AI$3)+1,YEAR(AI$3)),$D$3:$E$3,0))*VLOOKUP(AI$3,RT1SC!$L$44:$N$67,MATCH(AI$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7078.2981988831962},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_TRL!$B$2:$SF$2,0),MATCH(AJ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AJ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER!$B$2:$SF$2,0),MATCH(AJ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AJ$4=\"HLH\",MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AJ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AJ$3)>9,YEAR(AJ$3)+1,YEAR(AJ$3)),$D$3:$E$3,0))*VLOOKUP(AJ$3,RT1SC!$L$44:$N$67,MATCH(AJ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8275.7389161655083},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_TRL!$B$2:$SF$2,0),MATCH(AK$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_NLSL!$B$2:$SF$2,0),MATCH(AK$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER!$B$2:$SF$2,0),MATCH(AK$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AK$4=\"HLH\",MATCH(AK$3,I_ER_other!$B$2:$SF$2,0),MATCH(AK$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AK$3)>9,YEAR(AK$3)+1,YEAR(AK$3)),$D$3:$E$3,0))*VLOOKUP(AK$3,RT1SC!$L$44:$N$67,MATCH(AK$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":10557.693028799304},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_TRL!$B$2:$SF$2,0),MATCH(AL$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_NLSL!$B$2:$SF$2,0),MATCH(AL$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER!$B$2:$SF$2,0),MATCH(AL$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AL$4=\"HLH\",MATCH(AL$3,I_ER_other!$B$2:$SF$2,0),MATCH(AL$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AL$3)>9,YEAR(AL$3)+1,YEAR(AL$3)),$D$3:$E$3,0))*VLOOKUP(AL$3,RT1SC!$L$44:$N$67,MATCH(AL$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":7934.4884271163082},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_TRL!$B$2:$SF$2,0),MATCH(AM$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_NLSL!$B$2:$SF$2,0),MATCH(AM$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER!$B$2:$SF$2,0),MATCH(AM$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AM$4=\"HLH\",MATCH(AM$3,I_ER_other!$B$2:$SF$2,0),MATCH(AM$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AM$3)>9,YEAR(AM$3)+1,YEAR(AM$3)),$D$3:$E$3,0))*VLOOKUP(AM$3,RT1SC!$L$44:$N$67,MATCH(AM$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":11216.124879216304},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_TRL!$B$2:$SF$2,0),MATCH(AN$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_NLSL!$B$2:$SF$2,0),MATCH(AN$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER!$B$2:$SF$2,0),MATCH(AN$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AN$4=\"HLH\",MATCH(AN$3,I_ER_other!$B$2:$SF$2,0),MATCH(AN$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AN$3)>9,YEAR(AN$3)+1,YEAR(AN$3)),$D$3:$E$3,0))*VLOOKUP(AN$3,RT1SC!$L$44:$N$67,MATCH(AN$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8381.3391000421034},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_TRL!$B$2:$SF$2,0),MATCH(AO$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_NLSL!$B$2:$SF$2,0),MATCH(AO$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER!$B$2:$SF$2,0),MATCH(AO$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AO$4=\"HLH\",MATCH(AO$3,I_ER_other!$B$2:$SF$2,0),MATCH(AO$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AO$3)>9,YEAR(AO$3)+1,YEAR(AO$3)),$D$3:$E$3,0))*VLOOKUP(AO$3,RT1SC!$L$44:$N$67,MATCH(AO$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":8102.8704273226012},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_TRL!$B$2:$SF$2,0),MATCH(AP$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_NLSL!$B$2:$SF$2,0),MATCH(AP$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER!$B$2:$SF$2,0),MATCH(AP$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AP$4=\"HLH\",MATCH(AP$3,I_ER_other!$B$2:$SF$2,0),MATCH(AP$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AP$3)>9,YEAR(AP$3)+1,YEAR(AP$3)),$D$3:$E$3,0))*VLOOKUP(AP$3,RT1SC!$L$44:$N$67,MATCH(AP$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-12680.602294653245},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_TRL!$B$2:$SF$2,0),MATCH(AQ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AQ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER!$B$2:$SF$2,0),MATCH(AQ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AQ$4=\"HLH\",MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AQ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AQ$3)>9,YEAR(AQ$3)+1,YEAR(AQ$3)),$D$3:$E$3,0))*VLOOKUP(AQ$3,RT1SC!$L$44:$N$67,MATCH(AQ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":1903.4032274974743},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_TRL!$B$2:$SF$2,0),MATCH(AR$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_NLSL!$B$2:$SF$2,0),MATCH(AR$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER!$B$2:$SF$2,0),MATCH(AR$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AR$4=\"HLH\",MATCH(AR$3,I_ER_other!$B$2:$SF$2,0),MATCH(AR$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AR$3)>9,YEAR(AR$3)+1,YEAR(AR$3)),$D$3:$E$3,0))*VLOOKUP(AR$3,RT1SC!$L$44:$N$67,MATCH(AR$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-18529.868406558398},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_TRL!$B$2:$SF$2,0),MATCH(AS$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_NLSL!$B$2:$SF$2,0),MATCH(AS$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER!$B$2:$SF$2,0),MATCH(AS$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AS$4=\"HLH\",MATCH(AS$3,I_ER_other!$B$2:$SF$2,0),MATCH(AS$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AS$3)>9,YEAR(AS$3)+1,YEAR(AS$3)),$D$3:$E$3,0))*VLOOKUP(AS$3,RT1SC!$L$44:$N$67,MATCH(AS$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-8844.4434109555477},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_TRL!$B$2:$SF$2,0),MATCH(AT$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_NLSL!$B$2:$SF$2,0),MATCH(AT$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER!$B$2:$SF$2,0),MATCH(AT$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AT$4=\"HLH\",MATCH(AT$3,I_ER_other!$B$2:$SF$2,0),MATCH(AT$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AT$3)>9,YEAR(AT$3)+1,YEAR(AT$3)),$D$3:$E$3,0))*VLOOKUP(AT$3,RT1SC!$L$44:$N$67,MATCH(AT$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-16122.041916425795},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_TRL!$B$2:$SF$2,0),MATCH(AU$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_NLSL!$B$2:$SF$2,0),MATCH(AU$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER!$B$2:$SF$2,0),MATCH(AU$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AU$4=\"HLH\",MATCH(AU$3,I_ER_other!$B$2:$SF$2,0),MATCH(AU$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AU$3)>9,YEAR(AU$3)+1,YEAR(AU$3)),$D$3:$E$3,0))*VLOOKUP(AU$3,RT1SC!$L$44:$N$67,MATCH(AU$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-9264.4311813323511},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_TRL!$B$2:$SF$2,0),MATCH(AV$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_NLSL!$B$2:$SF$2,0),MATCH(AV$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER!$B$2:$SF$2,0),MATCH(AV$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AV$4=\"HLH\",MATCH(AV$3,I_ER_other!$B$2:$SF$2,0),MATCH(AV$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AV$3)>9,YEAR(AV$3)+1,YEAR(AV$3)),$D$3:$E$3,0))*VLOOKUP(AV$3,RT1SC!$L$44:$N$67,MATCH(AV$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-7500.6599846011923},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_TRL!$B$2:$SF$2,0),MATCH(AW$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_NLSL!$B$2:$SF$2,0),MATCH(AW$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER!$B$2:$SF$2,0),MATCH(AW$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AW$4=\"HLH\",MATCH(AW$3,I_ER_other!$B$2:$SF$2,0),MATCH(AW$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AW$3)>9,YEAR(AW$3)+1,YEAR(AW$3)),$D$3:$E$3,0))*VLOOKUP(AW$3,RT1SC!$L$44:$N$67,MATCH(AW$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":534.52643809175424},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_TRL!$B$2:$SF$2,0),MATCH(AX$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_NLSL!$B$2:$SF$2,0),MATCH(AX$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER!$B$2:$SF$2,0),MATCH(AX$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AX$4=\"HLH\",MATCH(AX$3,I_ER_other!$B$2:$SF$2,0),MATCH(AX$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AX$3)>9,YEAR(AX$3)+1,YEAR(AX$3)),$D$3:$E$3,0))*VLOOKUP(AX$3,RT1SC!$L$44:$N$67,MATCH(AX$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-5333.3470326834486},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_TRL!$B$2:$SF$2,0),MATCH(AY$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_NLSL!$B$2:$SF$2,0),MATCH(AY$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER!$B$2:$SF$2,0),MATCH(AY$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AY$4=\"HLH\",MATCH(AY$3,I_ER_other!$B$2:$SF$2,0),MATCH(AY$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AY$3)>9,YEAR(AY$3)+1,YEAR(AY$3)),$D$3:$E$3,0))*VLOOKUP(AY$3,RT1SC!$L$44:$N$67,MATCH(AY$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":-67.627436716752527},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_TRL!$B$2:$SF$2,0),MATCH(AZ$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0),MATCH(AZ$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER!$B$2:$SF$2,0),MATCH(AZ$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(AZ$4=\"HLH\",MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0),MATCH(AZ$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(AZ$3)>9,YEAR(AZ$3)+1,YEAR(AZ$3)),$D$3:$E$3,0))*VLOOKUP(AZ$3,RT1SC!$L$44:$N$67,MATCH(AZ$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":2840.9066949658027},{"$f":"IF($D20=0,0,((VLOOKUP($B20,I_TRL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_TRL!$B$2:$SF$2,0),MATCH(BA$3,I_TRL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_NLSL!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_NLSL!$B$2:$SF$2,0),MATCH(BA$3,I_NLSL!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER!$B$2:$SF$2,0),MATCH(BA$3,I_ER!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,I_ER_other!$B:$SF,IF(BA$4=\"HLH\",MATCH(BA$3,I_ER_other!$B$2:$SF$2,0),MATCH(BA$3,I_ER_other!$B$2:$SF$2,0)+1),FALSE)-VLOOKUP($B20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),TOCA!$B$3:$BJ$3,0),FALSE))-INDEX($D20:$E20,1,MATCH(IF(MONTH(BA$3)>9,YEAR(BA$3)+1,YEAR(BA$3)),$D$3:$E$3,0))*VLOOKUP(BA$3,RT1SC!$L$44:$N$67,MATCH(BA$4,RT1SC!$L$3:$N$3,0),FALSE)))","v":691.75249787680241},10306,"Pend Oreille County PUD  #1",{"$f":"IF(OR(BD$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BD$3)>9,YEAR(BD$3)+1,YEAR(BD$3)),$D$3:$E$3,0))*VLOOKUP(BD$3,RT1SC!$L$44:$N$67,MATCH(BD$4,RT1SC!$L$3:$N$3,0),FALSE)+F20)/VLOOKUP(BD$3,Init!$F:$K,MATCH(BD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.633716346153875},{"$f":"IF(OR(BE$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BE$3)>9,YEAR(BE$3)+1,YEAR(BE$3)),$D$3:$E$3,0))*VLOOKUP(BE$3,RT1SC!$L$44:$N$67,MATCH(BE$4,RT1SC!$L$3:$N$3,0),FALSE)+G20)/VLOOKUP(BE$3,Init!$F:$K,MATCH(BE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BF$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BF$3)>9,YEAR(BF$3)+1,YEAR(BF$3)),$D$3:$E$3,0))*VLOOKUP(BF$3,RT1SC!$L$44:$N$67,MATCH(BF$4,RT1SC!$L$3:$N$3,0),FALSE)+H20)/VLOOKUP(BF$3,Init!$F:$K,MATCH(BF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.259275000000045},{"$f":"IF(OR(BG$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BG$3)>9,YEAR(BG$3)+1,YEAR(BG$3)),$D$3:$E$3,0))*VLOOKUP(BG$3,RT1SC!$L$44:$N$67,MATCH(BG$4,RT1SC!$L$3:$N$3,0),FALSE)+I20)/VLOOKUP(BG$3,Init!$F:$K,MATCH(BG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BH$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BH$3)>9,YEAR(BH$3)+1,YEAR(BH$3)),$D$3:$E$3,0))*VLOOKUP(BH$3,RT1SC!$L$44:$N$67,MATCH(BH$4,RT1SC!$L$3:$N$3,0),FALSE)+J20)/VLOOKUP(BH$3,Init!$F:$K,MATCH(BH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":95.4179125},{"$f":"IF(OR(BI$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BI$3)>9,YEAR(BI$3)+1,YEAR(BI$3)),$D$3:$E$3,0))*VLOOKUP(BI$3,RT1SC!$L$44:$N$67,MATCH(BI$4,RT1SC!$L$3:$N$3,0),FALSE)+K20)/VLOOKUP(BI$3,Init!$F:$K,MATCH(BI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BJ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BJ$3)>9,YEAR(BJ$3)+1,YEAR(BJ$3)),$D$3:$E$3,0))*VLOOKUP(BJ$3,RT1SC!$L$44:$N$67,MATCH(BJ$4,RT1SC!$L$3:$N$3,0),FALSE)+L20)/VLOOKUP(BJ$3,Init!$F:$K,MATCH(BJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":99.913057692307689},{"$f":"IF(OR(BK$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BK$3)>9,YEAR(BK$3)+1,YEAR(BK$3)),$D$3:$E$3,0))*VLOOKUP(BK$3,RT1SC!$L$44:$N$67,MATCH(BK$4,RT1SC!$L$3:$N$3,0),FALSE)+M20)/VLOOKUP(BK$3,Init!$F:$K,MATCH(BK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BL$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BL$3)>9,YEAR(BL$3)+1,YEAR(BL$3)),$D$3:$E$3,0))*VLOOKUP(BL$3,RT1SC!$L$44:$N$67,MATCH(BL$4,RT1SC!$L$3:$N$3,0),FALSE)+N20)/VLOOKUP(BL$3,Init!$F:$K,MATCH(BL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":98.814535000000021},{"$f":"IF(OR(BM$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BM$3)>9,YEAR(BM$3)+1,YEAR(BM$3)),$D$3:$E$3,0))*VLOOKUP(BM$3,RT1SC!$L$44:$N$67,MATCH(BM$4,RT1SC!$L$3:$N$3,0),FALSE)+O20)/VLOOKUP(BM$3,Init!$F:$K,MATCH(BM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BN$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BN$3)>9,YEAR(BN$3)+1,YEAR(BN$3)),$D$3:$E$3,0))*VLOOKUP(BN$3,RT1SC!$L$44:$N$67,MATCH(BN$4,RT1SC!$L$3:$N$3,0),FALSE)+P20)/VLOOKUP(BN$3,Init!$F:$K,MATCH(BN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":94.576947115384641},{"$f":"IF(OR(BO$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BO$3)>9,YEAR(BO$3)+1,YEAR(BO$3)),$D$3:$E$3,0))*VLOOKUP(BO$3,RT1SC!$L$44:$N$67,MATCH(BO$4,RT1SC!$L$3:$N$3,0),FALSE)+Q20)/VLOOKUP(BO$3,Init!$F:$K,MATCH(BO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BP$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BP$3)>9,YEAR(BP$3)+1,YEAR(BP$3)),$D$3:$E$3,0))*VLOOKUP(BP$3,RT1SC!$L$44:$N$67,MATCH(BP$4,RT1SC!$L$3:$N$3,0),FALSE)+R20)/VLOOKUP(BP$3,Init!$F:$K,MATCH(BP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":110.06784615384616},{"$f":"IF(OR(BQ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BQ$3)>9,YEAR(BQ$3)+1,YEAR(BQ$3)),$D$3:$E$3,0))*VLOOKUP(BQ$3,RT1SC!$L$44:$N$67,MATCH(BQ$4,RT1SC!$L$3:$N$3,0),FALSE)+S20)/VLOOKUP(BQ$3,Init!$F:$K,MATCH(BQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BR$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BR$3)>9,YEAR(BR$3)+1,YEAR(BR$3)),$D$3:$E$3,0))*VLOOKUP(BR$3,RT1SC!$L$44:$N$67,MATCH(BR$4,RT1SC!$L$3:$N$3,0),FALSE)+T20)/VLOOKUP(BR$3,Init!$F:$K,MATCH(BR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":102.30837980769232},{"$f":"IF(OR(BS$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BS$3)>9,YEAR(BS$3)+1,YEAR(BS$3)),$D$3:$E$3,0))*VLOOKUP(BS$3,RT1SC!$L$44:$N$67,MATCH(BS$4,RT1SC!$L$3:$N$3,0),FALSE)+U20)/VLOOKUP(BS$3,Init!$F:$K,MATCH(BS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BT$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BT$3)>9,YEAR(BT$3)+1,YEAR(BT$3)),$D$3:$E$3,0))*VLOOKUP(BT$3,RT1SC!$L$44:$N$67,MATCH(BT$4,RT1SC!$L$3:$N$3,0),FALSE)+V20)/VLOOKUP(BT$3,Init!$F:$K,MATCH(BT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":88.333875000000006},{"$f":"IF(OR(BU$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BU$3)>9,YEAR(BU$3)+1,YEAR(BU$3)),$D$3:$E$3,0))*VLOOKUP(BU$3,RT1SC!$L$44:$N$67,MATCH(BU$4,RT1SC!$L$3:$N$3,0),FALSE)+W20)/VLOOKUP(BU$3,Init!$F:$K,MATCH(BU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BV$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BV$3)>9,YEAR(BV$3)+1,YEAR(BV$3)),$D$3:$E$3,0))*VLOOKUP(BV$3,RT1SC!$L$44:$N$67,MATCH(BV$4,RT1SC!$L$3:$N$3,0),FALSE)+X20)/VLOOKUP(BV$3,Init!$F:$K,MATCH(BV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":95.735394230769245},{"$f":"IF(OR(BW$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BW$3)>9,YEAR(BW$3)+1,YEAR(BW$3)),$D$3:$E$3,0))*VLOOKUP(BW$3,RT1SC!$L$44:$N$67,MATCH(BW$4,RT1SC!$L$3:$N$3,0),FALSE)+Y20)/VLOOKUP(BW$3,Init!$F:$K,MATCH(BW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BX$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BX$3)>9,YEAR(BX$3)+1,YEAR(BX$3)),$D$3:$E$3,0))*VLOOKUP(BX$3,RT1SC!$L$44:$N$67,MATCH(BX$4,RT1SC!$L$3:$N$3,0),FALSE)+Z20)/VLOOKUP(BX$3,Init!$F:$K,MATCH(BX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.454782407407393},{"$f":"IF(OR(BY$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BY$3)>9,YEAR(BY$3)+1,YEAR(BY$3)),$D$3:$E$3,0))*VLOOKUP(BY$3,RT1SC!$L$44:$N$67,MATCH(BY$4,RT1SC!$L$3:$N$3,0),FALSE)+AA20)/VLOOKUP(BY$3,Init!$F:$K,MATCH(BY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(BZ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(BZ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(BZ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(BZ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(BZ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(BZ$3)>9,YEAR(BZ$3)+1,YEAR(BZ$3)),$D$3:$E$3,0))*VLOOKUP(BZ$3,RT1SC!$L$44:$N$67,MATCH(BZ$4,RT1SC!$L$3:$N$3,0),FALSE)+AB20)/VLOOKUP(BZ$3,Init!$F:$K,MATCH(BZ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(BZ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(BZ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":78.462520833333315},{"$f":"IF(OR(CA$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CA$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CA$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CA$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CA$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CA$3)>9,YEAR(CA$3)+1,YEAR(CA$3)),$D$3:$E$3,0))*VLOOKUP(CA$3,RT1SC!$L$44:$N$67,MATCH(CA$4,RT1SC!$L$3:$N$3,0),FALSE)+AC20)/VLOOKUP(CA$3,Init!$F:$K,MATCH(CA$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CA$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CA$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CB$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CB$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CB$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CB$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CB$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CB$3)>9,YEAR(CB$3)+1,YEAR(CB$3)),$D$3:$E$3,0))*VLOOKUP(CB$3,RT1SC!$L$44:$N$67,MATCH(CB$4,RT1SC!$L$3:$N$3,0),FALSE)+AD20)/VLOOKUP(CB$3,Init!$F:$K,MATCH(CB$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CB$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CB$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":98.919030092592578},{"$f":"IF(OR(CC$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CC$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CC$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CC$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CC$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CC$3)>9,YEAR(CC$3)+1,YEAR(CC$3)),$D$3:$E$3,0))*VLOOKUP(CC$3,RT1SC!$L$44:$N$67,MATCH(CC$4,RT1SC!$L$3:$N$3,0),FALSE)+AE20)/VLOOKUP(CC$3,Init!$F:$K,MATCH(CC$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CC$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CC$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CD$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CD$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CD$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CD$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CD$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CD$3)>9,YEAR(CD$3)+1,YEAR(CD$3)),$D$3:$E$3,0))*VLOOKUP(CD$3,RT1SC!$L$44:$N$67,MATCH(CD$4,RT1SC!$L$3:$N$3,0),FALSE)+AF20)/VLOOKUP(CD$3,Init!$F:$K,MATCH(CD$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CD$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CD$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":93.709830000000025},{"$f":"IF(OR(CE$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CE$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CE$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CE$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CE$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CE$3)>9,YEAR(CE$3)+1,YEAR(CE$3)),$D$3:$E$3,0))*VLOOKUP(CE$3,RT1SC!$L$44:$N$67,MATCH(CE$4,RT1SC!$L$3:$N$3,0),FALSE)+AG20)/VLOOKUP(CE$3,Init!$F:$K,MATCH(CE$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CE$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CE$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CF$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CF$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CF$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CF$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CF$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CF$3)>9,YEAR(CF$3)+1,YEAR(CF$3)),$D$3:$E$3,0))*VLOOKUP(CF$3,RT1SC!$L$44:$N$67,MATCH(CF$4,RT1SC!$L$3:$N$3,0),FALSE)+AH20)/VLOOKUP(CF$3,Init!$F:$K,MATCH(CF$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CF$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CF$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":95.868504999999999},{"$f":"IF(OR(CG$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CG$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CG$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CG$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CG$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CG$3)>9,YEAR(CG$3)+1,YEAR(CG$3)),$D$3:$E$3,0))*VLOOKUP(CG$3,RT1SC!$L$44:$N$67,MATCH(CG$4,RT1SC!$L$3:$N$3,0),FALSE)+AI20)/VLOOKUP(CG$3,Init!$F:$K,MATCH(CG$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CG$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CG$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CH$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CH$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CH$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CH$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CH$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CH$3)>9,YEAR(CH$3)+1,YEAR(CH$3)),$D$3:$E$3,0))*VLOOKUP(CH$3,RT1SC!$L$44:$N$67,MATCH(CH$4,RT1SC!$L$3:$N$3,0),FALSE)+AJ20)/VLOOKUP(CH$3,Init!$F:$K,MATCH(CH$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CH$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CH$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":100.37582932692305},{"$f":"IF(OR(CI$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CI$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CI$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CI$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CI$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CI$3)>9,YEAR(CI$3)+1,YEAR(CI$3)),$D$3:$E$3,0))*VLOOKUP(CI$3,RT1SC!$L$44:$N$67,MATCH(CI$4,RT1SC!$L$3:$N$3,0),FALSE)+AK20)/VLOOKUP(CI$3,Init!$F:$K,MATCH(CI$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CI$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CI$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CJ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CJ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CJ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CJ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CJ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CJ$3)>9,YEAR(CJ$3)+1,YEAR(CJ$3)),$D$3:$E$3,0))*VLOOKUP(CJ$3,RT1SC!$L$44:$N$67,MATCH(CJ$4,RT1SC!$L$3:$N$3,0),FALSE)+AL20)/VLOOKUP(CJ$3,Init!$F:$K,MATCH(CJ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CJ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CJ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":97.982929687499976},{"$f":"IF(OR(CK$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CK$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CK$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CK$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CK$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CK$3)>9,YEAR(CK$3)+1,YEAR(CK$3)),$D$3:$E$3,0))*VLOOKUP(CK$3,RT1SC!$L$44:$N$67,MATCH(CK$4,RT1SC!$L$3:$N$3,0),FALSE)+AM20)/VLOOKUP(CK$3,Init!$F:$K,MATCH(CK$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CK$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CK$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CL$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CL$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CL$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CL$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CL$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CL$3)>9,YEAR(CL$3)+1,YEAR(CL$3)),$D$3:$E$3,0))*VLOOKUP(CL$3,RT1SC!$L$44:$N$67,MATCH(CL$4,RT1SC!$L$3:$N$3,0),FALSE)+AN20)/VLOOKUP(CL$3,Init!$F:$K,MATCH(CL$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CL$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CL$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":95.028887019230766},{"$f":"IF(OR(CM$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CM$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CM$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CM$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CM$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CM$3)>9,YEAR(CM$3)+1,YEAR(CM$3)),$D$3:$E$3,0))*VLOOKUP(CM$3,RT1SC!$L$44:$N$67,MATCH(CM$4,RT1SC!$L$3:$N$3,0),FALSE)+AO20)/VLOOKUP(CM$3,Init!$F:$K,MATCH(CM$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CM$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CM$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CN$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CN$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CN$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CN$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CN$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CN$3)>9,YEAR(CN$3)+1,YEAR(CN$3)),$D$3:$E$3,0))*VLOOKUP(CN$3,RT1SC!$L$44:$N$67,MATCH(CN$4,RT1SC!$L$3:$N$3,0),FALSE)+AP20)/VLOOKUP(CN$3,Init!$F:$K,MATCH(CN$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CN$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CN$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":110.52046634615382},{"$f":"IF(OR(CO$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CO$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CO$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CO$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CO$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CO$3)>9,YEAR(CO$3)+1,YEAR(CO$3)),$D$3:$E$3,0))*VLOOKUP(CO$3,RT1SC!$L$44:$N$67,MATCH(CO$4,RT1SC!$L$3:$N$3,0),FALSE)+AQ20)/VLOOKUP(CO$3,Init!$F:$K,MATCH(CO$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CO$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CO$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CP$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CP$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CP$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CP$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CP$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CP$3)>9,YEAR(CP$3)+1,YEAR(CP$3)),$D$3:$E$3,0))*VLOOKUP(CP$3,RT1SC!$L$44:$N$67,MATCH(CP$4,RT1SC!$L$3:$N$3,0),FALSE)+AR20)/VLOOKUP(CP$3,Init!$F:$K,MATCH(CP$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CP$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CP$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":102.77370432692308},{"$f":"IF(OR(CQ$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CQ$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CQ$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CQ$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CQ$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CQ$3)>9,YEAR(CQ$3)+1,YEAR(CQ$3)),$D$3:$E$3,0))*VLOOKUP(CQ$3,RT1SC!$L$44:$N$67,MATCH(CQ$4,RT1SC!$L$3:$N$3,0),FALSE)+AS20)/VLOOKUP(CQ$3,Init!$F:$K,MATCH(CQ$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CQ$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CQ$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CR$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CR$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CR$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CR$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CR$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CR$3)>9,YEAR(CR$3)+1,YEAR(CR$3)),$D$3:$E$3,0))*VLOOKUP(CR$3,RT1SC!$L$44:$N$67,MATCH(CR$4,RT1SC!$L$3:$N$3,0),FALSE)+AT20)/VLOOKUP(CR$3,Init!$F:$K,MATCH(CR$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CR$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CR$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":88.77116249999996},{"$f":"IF(OR(CS$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CS$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CS$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CS$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CS$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CS$3)>9,YEAR(CS$3)+1,YEAR(CS$3)),$D$3:$E$3,0))*VLOOKUP(CS$3,RT1SC!$L$44:$N$67,MATCH(CS$4,RT1SC!$L$3:$N$3,0),FALSE)+AU20)/VLOOKUP(CS$3,Init!$F:$K,MATCH(CS$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CS$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CS$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CT$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CT$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CT$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CT$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CT$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CT$3)>9,YEAR(CT$3)+1,YEAR(CT$3)),$D$3:$E$3,0))*VLOOKUP(CT$3,RT1SC!$L$44:$N$67,MATCH(CT$4,RT1SC!$L$3:$N$3,0),FALSE)+AV20)/VLOOKUP(CT$3,Init!$F:$K,MATCH(CT$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CT$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CT$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":96.198711538461524},{"$f":"IF(OR(CU$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CU$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CU$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CU$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CU$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CU$3)>9,YEAR(CU$3)+1,YEAR(CU$3)),$D$3:$E$3,0))*VLOOKUP(CU$3,RT1SC!$L$44:$N$67,MATCH(CU$4,RT1SC!$L$3:$N$3,0),FALSE)+AW20)/VLOOKUP(CU$3,Init!$F:$K,MATCH(CU$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CU$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CU$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CV$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CV$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CV$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CV$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CV$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CV$3)>9,YEAR(CV$3)+1,YEAR(CV$3)),$D$3:$E$3,0))*VLOOKUP(CV$3,RT1SC!$L$44:$N$67,MATCH(CV$4,RT1SC!$L$3:$N$3,0),FALSE)+AX20)/VLOOKUP(CV$3,Init!$F:$K,MATCH(CV$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CV$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CV$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":89.150574519230759},{"$f":"IF(OR(CW$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CW$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CW$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CW$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CW$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CW$3)>9,YEAR(CW$3)+1,YEAR(CW$3)),$D$3:$E$3,0))*VLOOKUP(CW$3,RT1SC!$L$44:$N$67,MATCH(CW$4,RT1SC!$L$3:$N$3,0),FALSE)+AY20)/VLOOKUP(CW$3,Init!$F:$K,MATCH(CW$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CW$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CW$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0},{"$f":"IF(OR(CX$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CX$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CX$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CX$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CX$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CX$3)>9,YEAR(CX$3)+1,YEAR(CX$3)),$D$3:$E$3,0))*VLOOKUP(CX$3,RT1SC!$L$44:$N$67,MATCH(CX$4,RT1SC!$L$3:$N$3,0),FALSE)+AZ20)/VLOOKUP(CX$3,Init!$F:$K,MATCH(CX$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CX$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CX$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":84.441034999999999},{"$f":"IF(OR(CY$4=\"LLH\",$D20=0),0,1)*MAX((VLOOKUP($BB20,CSP!$B:$AY,MATCH(CY$3,CSP!$B$2:$AY$2,0),FALSE)-(VLOOKUP($BB20,I_ER!$B:$SF,MATCH(CY$3,I_ER!$B$2:$SF$2,0),FALSE)+VLOOKUP($BB20,I_ER_other!$B:$SF,MATCH(CY$3,I_ER_other!$B$2:$OQU$2,0),FALSE))/VLOOKUP(CY$3,Init!$F:$K,MATCH(\"HLH\",Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,TOCA!$B:$BJ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),TOCA!$B$3:$BJ$3,0),FALSE)-(INDEX($D20:$E20,1,MATCH(IF(MONTH(CY$3)>9,YEAR(CY$3)+1,YEAR(CY$3)),$D$3:$E$3,0))*VLOOKUP(CY$3,RT1SC!$L$44:$N$67,MATCH(CY$4,RT1SC!$L$3:$N$3,0),FALSE)+BA20)/VLOOKUP(CY$3,Init!$F:$K,MATCH(CY$4,Init!$F$4:$K$4,0),FALSE)-VLOOKUP($BB20,CDQ!$B:$AY,MATCH(CY$3,CDQ!$B$2:$AY$2,0),FALSE)-VLOOKUP($BB20,SuperPeak!$B:$AY,MATCH(CY$3,SuperPeak!$B$2:$AY$2,0),FALSE)),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,10999,"Kalispel Tribe Utility"]

{"sheet":"LDD","index":41,"n_rows":138,"n_cols":101,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"LDD TRM Billing Determinant Offsets by Customer",null,"TOCA",null,"Load Shaping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand"]
["TOC",null,null,{"$f":"+SliceLF!D3","v":2024},{"$f":"+SliceLF!E3","v":2025},{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(G3=\"HLH\",EOMONTH(F2,0)+1,F2)","v":"2023-10-01"},{"$f":"+IF(H3=\"HLH\",EOMONTH(G2,0)+1,G2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(BC3=\"HLH\",EOMONTH(BB2,0)+1,BB2)","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName",null,null,"HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG4))*TOCA!AQ4","v":1.4443795620437955E-6},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH4))*TOCA!AR4","v":1.4634963503649634E-6},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D4-SystemShape!D4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.6355801033308026},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E4-SystemShape!E4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4921312957522626},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F4-SystemShape!F4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.2806543615719699},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G4-SystemShape!G4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.3504915072826276},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H4-SystemShape!H4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.2489009632604371},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I4-SystemShape!I4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.4836048717921169},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J4-SystemShape!J4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.569698711210219},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K4-SystemShape!K4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.4364503417626278},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L4-SystemShape!L4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7633402588575176},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M4-SystemShape!M4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8088733602414597},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N4-SystemShape!N4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.2531719410186857},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O4-SystemShape!O4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.5729715953967882},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P4-SystemShape!P4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7233189707175187},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q4-SystemShape!Q4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4293854758314597},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R4-SystemShape!R4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.7304165538849634},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S4-SystemShape!S4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.16047441667138704},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T4-SystemShape!T4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.235346849612263},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U4-SystemShape!U4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.19723866995956255},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V4-SystemShape!V4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.64635361649868572},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W4-SystemShape!W4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.1477599527715327},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X4-SystemShape!X4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.37085408128773756},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y4-SystemShape!Y4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.1487315419030508},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z4-SystemShape!Z4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.12048675663591292},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA4-SystemShape!AA4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.32616840657284613},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB4-SystemShape!AB4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.9750853155185102},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC4-SystemShape!AC4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.328132090488872},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD4-SystemShape!AD4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.3651588884914441},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE4-SystemShape!AE4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4180226942564307},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF4-SystemShape!AF4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.3347539493886056},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG4-SystemShape!AG4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5607204740561751},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH4-SystemShape!AH4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.6521971757971903},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI4-SystemShape!AI4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5037384092958321},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ4-SystemShape!AJ4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.2284785997265617},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK4-SystemShape!AK4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":2.184882084492985},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL4-SystemShape!AL4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.2980849927927953},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM4-SystemShape!AM4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.615478749509329},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN4-SystemShape!AN4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.7657037537885216},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO4-SystemShape!AO4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.462014661551728},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP4-SystemShape!AP4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.7304089139208173},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ4-SystemShape!AQ4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.15562033182548549},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR4-SystemShape!AR4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-1.25169702850419},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS4-SystemShape!AS4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.19984918176785085},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT4-SystemShape!AT4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.65490829671705075},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU4-SystemShape!AU4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.14971559920527358},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV4-SystemShape!AV4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":-0.53906675982174102},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW4-SystemShape!AW4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":1.260426808872166E-2},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX4-SystemShape!AX4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":5.1369286505649148E-2},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY4-SystemShape!AY4))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ4,TOCA!$AR4)","v":0.15703462056280229},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D4-(AboveHWM!D4+Tier1!D4+Existing!D4)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D4-SuperPeak!D4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4451133492419965},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E4-(AboveHWM!E4+Tier1!E4+Existing!E4)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E4-SuperPeak!E4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F4-(AboveHWM!F4+Tier1!F4+Existing!F4)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F4-SuperPeak!F4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.5761605839416064},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G4-(AboveHWM!G4+Tier1!G4+Existing!G4)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G4-SuperPeak!G4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H4-(AboveHWM!H4+Tier1!H4+Existing!H4)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H4-SuperPeak!H4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.70669434306569523},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I4-(AboveHWM!I4+Tier1!I4+Existing!I4)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I4-SuperPeak!I4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J4-(AboveHWM!J4+Tier1!J4+Existing!J4)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J4-SuperPeak!J4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.369058815272318},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K4-(AboveHWM!K4+Tier1!K4+Existing!K4)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K4-SuperPeak!K4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L4-(AboveHWM!L4+Tier1!L4+Existing!L4)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L4-SuperPeak!L4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8605693430656942},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M4-(AboveHWM!M4+Tier1!M4+Existing!M4)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M4-SuperPeak!M4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N4-(AboveHWM!N4+Tier1!N4+Existing!N4)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N4-SuperPeak!N4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.4920664303761941},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O4-(AboveHWM!O4+Tier1!O4+Existing!O4)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O4-SuperPeak!O4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P4-(AboveHWM!P4+Tier1!P4+Existing!P4)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P4-SuperPeak!P4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.86743490314430016},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q4-(AboveHWM!Q4+Tier1!Q4+Existing!Q4)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q4-SuperPeak!Q4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R4-(AboveHWM!R4+Tier1!R4+Existing!R4)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R4-SuperPeak!R4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.6818492069062321},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S4-(AboveHWM!S4+Tier1!S4+Existing!S4)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S4-SuperPeak!S4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T4-(AboveHWM!T4+Tier1!T4+Existing!T4)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T4-SuperPeak!T4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5552582116788334},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U4-(AboveHWM!U4+Tier1!U4+Existing!U4)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U4-SuperPeak!U4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V4-(AboveHWM!V4+Tier1!V4+Existing!V4)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V4-SuperPeak!V4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.8493227119595734},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W4-(AboveHWM!W4+Tier1!W4+Existing!W4)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W4-SuperPeak!W4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X4-(AboveHWM!X4+Tier1!X4+Existing!X4)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X4-SuperPeak!X4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.67930099351176},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y4-(AboveHWM!Y4+Tier1!Y4+Existing!Y4)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y4-SuperPeak!Y4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z4-(AboveHWM!Z4+Tier1!Z4+Existing!Z4)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z4-SuperPeak!Z4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1297502281021887},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA4-(AboveHWM!AA4+Tier1!AA4+Existing!AA4)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA4-SuperPeak!AA4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB4-(AboveHWM!AB4+Tier1!AB4+Existing!AB4)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB4-SuperPeak!AB4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.4914712591240886},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC4-(AboveHWM!AC4+Tier1!AC4+Existing!AC4)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC4-SuperPeak!AC4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD4-(AboveHWM!AD4+Tier1!AD4+Existing!AD4)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD4-SuperPeak!AD4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.6733081660583959},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE4-(AboveHWM!AE4+Tier1!AE4+Existing!AE4)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE4-SuperPeak!AE4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF4-(AboveHWM!AF4+Tier1!AF4+Existing!AF4)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF4-SuperPeak!AF4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.78328172901459681},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG4-(AboveHWM!AG4+Tier1!AG4+Existing!AG4)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG4-SuperPeak!AG4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH4-(AboveHWM!AH4+Tier1!AH4+Existing!AH4)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH4-SuperPeak!AH4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.4535923243613138},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI4-(AboveHWM!AI4+Tier1!AI4+Existing!AI4)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI4-SuperPeak!AI4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ4-(AboveHWM!AJ4+Tier1!AJ4+Existing!AJ4)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ4-SuperPeak!AJ4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.4182823905109472},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK4-(AboveHWM!AK4+Tier1!AK4+Existing!AK4)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK4-SuperPeak!AK4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL4-(AboveHWM!AL4+Tier1!AL4+Existing!AL4)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL4-SuperPeak!AL4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":3.5644887659671536},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM4-(AboveHWM!AM4+Tier1!AM4+Existing!AM4)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM4-SuperPeak!AM4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN4-(AboveHWM!AN4+Tier1!AN4+Existing!AN4)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN4-SuperPeak!AN4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0.90729556341241147},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO4-(AboveHWM!AO4+Tier1!AO4+Existing!AO4)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO4-SuperPeak!AO4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP4-(AboveHWM!AP4+Tier1!AP4+Existing!AP4)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP4-SuperPeak!AP4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.718570939781022},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ4-(AboveHWM!AQ4+Tier1!AQ4+Existing!AQ4)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ4-SuperPeak!AQ4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR4-(AboveHWM!AR4+Tier1!AR4+Existing!AR4)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR4-SuperPeak!AR4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.5890778056569355},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS4-(AboveHWM!AS4+Tier1!AS4+Existing!AS4)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS4-SuperPeak!AS4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT4-(AboveHWM!AT4+Tier1!AT4+Existing!AT4)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT4-SuperPeak!AT4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":1.873799041970803},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU4-(AboveHWM!AU4+Tier1!AU4+Existing!AU4)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU4-SuperPeak!AU4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV4-(AboveHWM!AV4+Tier1!AV4+Existing!AV4)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV4-SuperPeak!AV4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.747501140510948},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW4-(AboveHWM!AW4+Tier1!AW4+Existing!AW4)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW4-SuperPeak!AW4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX4-(AboveHWM!AX4+Tier1!AX4+Existing!AX4)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX4-SuperPeak!AX4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":2.1102353786496328},{"$f":"IF($B4=10298,0,IF(VLOOKUP($B4,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B4,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY4-(AboveHWM!AY4+Tier1!AY4+Existing!AY4)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY4-SuperPeak!AY4)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ4,TOCA!$AR4)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG5))*TOCA!AQ5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH5))*TOCA!AR5","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D5-SystemShape!D5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E5-SystemShape!E5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F5-SystemShape!F5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G5-SystemShape!G5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H5-SystemShape!H5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I5-SystemShape!I5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J5-SystemShape!J5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K5-SystemShape!K5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L5-SystemShape!L5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M5-SystemShape!M5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N5-SystemShape!N5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O5-SystemShape!O5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P5-SystemShape!P5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q5-SystemShape!Q5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R5-SystemShape!R5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S5-SystemShape!S5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T5-SystemShape!T5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U5-SystemShape!U5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V5-SystemShape!V5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W5-SystemShape!W5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X5-SystemShape!X5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y5-SystemShape!Y5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z5-SystemShape!Z5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA5-SystemShape!AA5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB5-SystemShape!AB5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC5-SystemShape!AC5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD5-SystemShape!AD5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE5-SystemShape!AE5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF5-SystemShape!AF5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG5-SystemShape!AG5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH5-SystemShape!AH5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI5-SystemShape!AI5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ5-SystemShape!AJ5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK5-SystemShape!AK5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL5-SystemShape!AL5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM5-SystemShape!AM5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN5-SystemShape!AN5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO5-SystemShape!AO5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP5-SystemShape!AP5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ5-SystemShape!AQ5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR5-SystemShape!AR5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS5-SystemShape!AS5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT5-SystemShape!AT5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU5-SystemShape!AU5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV5-SystemShape!AV5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW5-SystemShape!AW5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX5-SystemShape!AX5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY5-SystemShape!AY5))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D5-(AboveHWM!D5+Tier1!D5+Existing!D5)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D5-SuperPeak!D5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E5-(AboveHWM!E5+Tier1!E5+Existing!E5)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E5-SuperPeak!E5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F5-(AboveHWM!F5+Tier1!F5+Existing!F5)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F5-SuperPeak!F5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G5-(AboveHWM!G5+Tier1!G5+Existing!G5)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G5-SuperPeak!G5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H5-(AboveHWM!H5+Tier1!H5+Existing!H5)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H5-SuperPeak!H5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I5-(AboveHWM!I5+Tier1!I5+Existing!I5)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I5-SuperPeak!I5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J5-(AboveHWM!J5+Tier1!J5+Existing!J5)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J5-SuperPeak!J5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K5-(AboveHWM!K5+Tier1!K5+Existing!K5)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K5-SuperPeak!K5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L5-(AboveHWM!L5+Tier1!L5+Existing!L5)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L5-SuperPeak!L5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M5-(AboveHWM!M5+Tier1!M5+Existing!M5)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M5-SuperPeak!M5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N5-(AboveHWM!N5+Tier1!N5+Existing!N5)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N5-SuperPeak!N5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O5-(AboveHWM!O5+Tier1!O5+Existing!O5)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O5-SuperPeak!O5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P5-(AboveHWM!P5+Tier1!P5+Existing!P5)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P5-SuperPeak!P5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q5-(AboveHWM!Q5+Tier1!Q5+Existing!Q5)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q5-SuperPeak!Q5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R5-(AboveHWM!R5+Tier1!R5+Existing!R5)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R5-SuperPeak!R5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S5-(AboveHWM!S5+Tier1!S5+Existing!S5)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S5-SuperPeak!S5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T5-(AboveHWM!T5+Tier1!T5+Existing!T5)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T5-SuperPeak!T5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U5-(AboveHWM!U5+Tier1!U5+Existing!U5)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U5-SuperPeak!U5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V5-(AboveHWM!V5+Tier1!V5+Existing!V5)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V5-SuperPeak!V5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W5-(AboveHWM!W5+Tier1!W5+Existing!W5)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W5-SuperPeak!W5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X5-(AboveHWM!X5+Tier1!X5+Existing!X5)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X5-SuperPeak!X5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y5-(AboveHWM!Y5+Tier1!Y5+Existing!Y5)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y5-SuperPeak!Y5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z5-(AboveHWM!Z5+Tier1!Z5+Existing!Z5)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z5-SuperPeak!Z5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA5-(AboveHWM!AA5+Tier1!AA5+Existing!AA5)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA5-SuperPeak!AA5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB5-(AboveHWM!AB5+Tier1!AB5+Existing!AB5)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB5-SuperPeak!AB5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC5-(AboveHWM!AC5+Tier1!AC5+Existing!AC5)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC5-SuperPeak!AC5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD5-(AboveHWM!AD5+Tier1!AD5+Existing!AD5)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD5-SuperPeak!AD5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE5-(AboveHWM!AE5+Tier1!AE5+Existing!AE5)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE5-SuperPeak!AE5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF5-(AboveHWM!AF5+Tier1!AF5+Existing!AF5)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF5-SuperPeak!AF5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG5-(AboveHWM!AG5+Tier1!AG5+Existing!AG5)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG5-SuperPeak!AG5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH5-(AboveHWM!AH5+Tier1!AH5+Existing!AH5)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH5-SuperPeak!AH5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI5-(AboveHWM!AI5+Tier1!AI5+Existing!AI5)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI5-SuperPeak!AI5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ5-(AboveHWM!AJ5+Tier1!AJ5+Existing!AJ5)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ5-SuperPeak!AJ5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK5-(AboveHWM!AK5+Tier1!AK5+Existing!AK5)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK5-SuperPeak!AK5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL5-(AboveHWM!AL5+Tier1!AL5+Existing!AL5)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL5-SuperPeak!AL5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM5-(AboveHWM!AM5+Tier1!AM5+Existing!AM5)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM5-SuperPeak!AM5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN5-(AboveHWM!AN5+Tier1!AN5+Existing!AN5)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN5-SuperPeak!AN5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO5-(AboveHWM!AO5+Tier1!AO5+Existing!AO5)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO5-SuperPeak!AO5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP5-(AboveHWM!AP5+Tier1!AP5+Existing!AP5)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP5-SuperPeak!AP5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ5-(AboveHWM!AQ5+Tier1!AQ5+Existing!AQ5)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ5-SuperPeak!AQ5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR5-(AboveHWM!AR5+Tier1!AR5+Existing!AR5)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR5-SuperPeak!AR5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS5-(AboveHWM!AS5+Tier1!AS5+Existing!AS5)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS5-SuperPeak!AS5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT5-(AboveHWM!AT5+Tier1!AT5+Existing!AT5)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT5-SuperPeak!AT5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU5-(AboveHWM!AU5+Tier1!AU5+Existing!AU5)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU5-SuperPeak!AU5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV5-(AboveHWM!AV5+Tier1!AV5+Existing!AV5)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV5-SuperPeak!AV5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW5-(AboveHWM!AW5+Tier1!AW5+Existing!AW5)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW5-SuperPeak!AW5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX5-(AboveHWM!AX5+Tier1!AX5+Existing!AX5)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX5-SuperPeak!AX5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0},{"$f":"IF($B5=10298,0,IF(VLOOKUP($B5,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B5,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY5-(AboveHWM!AY5+Tier1!AY5+Existing!AY5)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY5-SuperPeak!AY5)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ5,TOCA!$AR5)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GJ,MATCH(Init!$S$4,Init!$Q$4:$GJ$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$ZZ,MATCH(D$2,SliceLF!$B$3:$BV$3,0),FALSE),TOCA!AG6))*TOCA!AQ6","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH6))*TOCA!AR6","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D6-SystemShape!D6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E6-SystemShape!E6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F6-SystemShape!F6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G6-SystemShape!G6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H6-SystemShape!H6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I6-SystemShape!I6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J6-SystemShape!J6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K6-SystemShape!K6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L6-SystemShape!L6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M6-SystemShape!M6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N6-SystemShape!N6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O6-SystemShape!O6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P6-SystemShape!P6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q6-SystemShape!Q6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R6-SystemShape!R6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S6-SystemShape!S6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T6-SystemShape!T6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U6-SystemShape!U6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V6-SystemShape!V6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W6-SystemShape!W6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X6-SystemShape!X6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y6-SystemShape!Y6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z6-SystemShape!Z6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA6-SystemShape!AA6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB6-SystemShape!AB6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC6-SystemShape!AC6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD6-SystemShape!AD6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE6-SystemShape!AE6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF6-SystemShape!AF6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG6-SystemShape!AG6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH6-SystemShape!AH6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI6-SystemShape!AI6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ6-SystemShape!AJ6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK6-SystemShape!AK6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL6-SystemShape!AL6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM6-SystemShape!AM6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN6-SystemShape!AN6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO6-SystemShape!AO6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP6-SystemShape!AP6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ6-SystemShape!AQ6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR6-SystemShape!AR6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS6-SystemShape!AS6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT6-SystemShape!AT6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU6-SystemShape!AU6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV6-SystemShape!AV6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW6-SystemShape!AW6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX6-SystemShape!AX6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY6-SystemShape!AY6))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D6-(AboveHWM!D6+Tier1!D6+Existing!D6)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D6-SuperPeak!D6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E6-(AboveHWM!E6+Tier1!E6+Existing!E6)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E6-SuperPeak!E6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F6-(AboveHWM!F6+Tier1!F6+Existing!F6)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F6-SuperPeak!F6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G6-(AboveHWM!G6+Tier1!G6+Existing!G6)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G6-SuperPeak!G6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H6-(AboveHWM!H6+Tier1!H6+Existing!H6)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H6-SuperPeak!H6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I6-(AboveHWM!I6+Tier1!I6+Existing!I6)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I6-SuperPeak!I6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J6-(AboveHWM!J6+Tier1!J6+Existing!J6)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J6-SuperPeak!J6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K6-(AboveHWM!K6+Tier1!K6+Existing!K6)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K6-SuperPeak!K6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L6-(AboveHWM!L6+Tier1!L6+Existing!L6)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L6-SuperPeak!L6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M6-(AboveHWM!M6+Tier1!M6+Existing!M6)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M6-SuperPeak!M6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N6-(AboveHWM!N6+Tier1!N6+Existing!N6)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N6-SuperPeak!N6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O6-(AboveHWM!O6+Tier1!O6+Existing!O6)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O6-SuperPeak!O6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P6-(AboveHWM!P6+Tier1!P6+Existing!P6)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P6-SuperPeak!P6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q6-(AboveHWM!Q6+Tier1!Q6+Existing!Q6)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q6-SuperPeak!Q6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R6-(AboveHWM!R6+Tier1!R6+Existing!R6)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R6-SuperPeak!R6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S6-(AboveHWM!S6+Tier1!S6+Existing!S6)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S6-SuperPeak!S6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T6-(AboveHWM!T6+Tier1!T6+Existing!T6)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T6-SuperPeak!T6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U6-(AboveHWM!U6+Tier1!U6+Existing!U6)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U6-SuperPeak!U6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V6-(AboveHWM!V6+Tier1!V6+Existing!V6)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V6-SuperPeak!V6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W6-(AboveHWM!W6+Tier1!W6+Existing!W6)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W6-SuperPeak!W6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X6-(AboveHWM!X6+Tier1!X6+Existing!X6)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X6-SuperPeak!X6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y6-(AboveHWM!Y6+Tier1!Y6+Existing!Y6)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y6-SuperPeak!Y6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z6-(AboveHWM!Z6+Tier1!Z6+Existing!Z6)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z6-SuperPeak!Z6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA6-(AboveHWM!AA6+Tier1!AA6+Existing!AA6)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA6-SuperPeak!AA6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB6-(AboveHWM!AB6+Tier1!AB6+Existing!AB6)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB6-SuperPeak!AB6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC6-(AboveHWM!AC6+Tier1!AC6+Existing!AC6)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC6-SuperPeak!AC6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD6-(AboveHWM!AD6+Tier1!AD6+Existing!AD6)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD6-SuperPeak!AD6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE6-(AboveHWM!AE6+Tier1!AE6+Existing!AE6)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE6-SuperPeak!AE6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF6-(AboveHWM!AF6+Tier1!AF6+Existing!AF6)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF6-SuperPeak!AF6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG6-(AboveHWM!AG6+Tier1!AG6+Existing!AG6)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG6-SuperPeak!AG6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH6-(AboveHWM!AH6+Tier1!AH6+Existing!AH6)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH6-SuperPeak!AH6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI6-(AboveHWM!AI6+Tier1!AI6+Existing!AI6)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI6-SuperPeak!AI6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ6-(AboveHWM!AJ6+Tier1!AJ6+Existing!AJ6)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ6-SuperPeak!AJ6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK6-(AboveHWM!AK6+Tier1!AK6+Existing!AK6)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK6-SuperPeak!AK6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL6-(AboveHWM!AL6+Tier1!AL6+Existing!AL6)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL6-SuperPeak!AL6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM6-(AboveHWM!AM6+Tier1!AM6+Existing!AM6)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM6-SuperPeak!AM6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN6-(AboveHWM!AN6+Tier1!AN6+Existing!AN6)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN6-SuperPeak!AN6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO6-(AboveHWM!AO6+Tier1!AO6+Existing!AO6)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO6-SuperPeak!AO6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP6-(AboveHWM!AP6+Tier1!AP6+Existing!AP6)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP6-SuperPeak!AP6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ6-(AboveHWM!AQ6+Tier1!AQ6+Existing!AQ6)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ6-SuperPeak!AQ6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR6-(AboveHWM!AR6+Tier1!AR6+Existing!AR6)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR6-SuperPeak!AR6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS6-(AboveHWM!AS6+Tier1!AS6+Existing!AS6)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS6-SuperPeak!AS6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT6-(AboveHWM!AT6+Tier1!AT6+Existing!AT6)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT6-SuperPeak!AT6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU6-(AboveHWM!AU6+Tier1!AU6+Existing!AU6)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU6-SuperPeak!AU6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV6-(AboveHWM!AV6+Tier1!AV6+Existing!AV6)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV6-SuperPeak!AV6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW6-(AboveHWM!AW6+Tier1!AW6+Existing!AW6)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW6-SuperPeak!AW6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX6-(AboveHWM!AX6+Tier1!AX6+Existing!AX6)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX6-SuperPeak!AX6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0},{"$f":"IF($B6=10298,0,IF(VLOOKUP($B6,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B6,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY6-(AboveHWM!AY6+Tier1!AY6+Existing!AY6)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY6-SuperPeak!AY6)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ6,TOCA!$AR6)","v":0}]
[null,10025,"Benton REA",{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG7))*TOCA!AQ7","v":5.0476478512881558E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH7))*TOCA!AR7","v":5.0642335138872605E-4},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D7-SystemShape!D7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":166.72506643497624},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E7-SystemShape!E7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":115.69501052880514},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F7-SystemShape!F7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-417.94457983717382},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G7-SystemShape!G7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-134.90185536059059},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H7-SystemShape!H7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-284.66704957363703},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I7-SystemShape!I7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-10.393479690547249},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J7-SystemShape!J7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-420.25326864748666},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K7-SystemShape!K7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-48.729898670556416},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L7-SystemShape!L7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-548.88580346545382},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M7-SystemShape!M7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-136.77922174875178},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N7-SystemShape!N7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-541.30782432269314},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O7-SystemShape!O7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-290.24320349214901},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P7-SystemShape!P7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-181.7625230571214},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q7-SystemShape!Q7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-79.498942404047298},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R7-SystemShape!R7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-138.90259645244313},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S7-SystemShape!S7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":15.594488595465368},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T7-SystemShape!T7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":102.9081222796204},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U7-SystemShape!U7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":140.21839632241671},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V7-SystemShape!V7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":548.87525069011872},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W7-SystemShape!W7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":539.85731758825989},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X7-SystemShape!X7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":514.40444158048479},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y7-SystemShape!Y7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":371.29015362816807},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z7-SystemShape!Z7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":229.73433395384944},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA7-SystemShape!AA7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":226.31260209802574},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB7-SystemShape!AB7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":161.81551680947538},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC7-SystemShape!AC7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":120.39615752102304},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD7-SystemShape!AD7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-420.22863271697514},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE7-SystemShape!AE7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-136.24310972016906},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF7-SystemShape!AF7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-292.8769399222694},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG7-SystemShape!AG7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-16.496041082898039},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH7-SystemShape!AH7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-433.6325827568939},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI7-SystemShape!AI7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-58.165220917498608},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ7-SystemShape!AJ7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-494.12172998275634},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK7-SystemShape!AK7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-110.33734176020083},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL7-SystemShape!AL7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-547.88664286592075},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM7-SystemShape!AM7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-295.01435705996198},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN7-SystemShape!AN7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-185.5016217562619},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO7-SystemShape!AO7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-82.166816242438529},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP7-SystemShape!AP7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":-142.36278184451854},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ7-SystemShape!AQ7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":13.116580443640244},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR7-SystemShape!AR7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":100.76453780443556},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS7-SystemShape!AS7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":138.28458564289758},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT7-SystemShape!AT7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":546.96801463757674},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU7-SystemShape!AU7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":538.57770995075055},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV7-SystemShape!AV7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":516.96455284587682},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW7-SystemShape!AW7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":364.12723682258877},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX7-SystemShape!AX7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":222.12313839662789},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY7-SystemShape!AY7))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ7,TOCA!$AR7)","v":229.16572730117377},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D7-(AboveHWM!D7+Tier1!D7+Existing!D7)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D7-SuperPeak!D7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E7-(AboveHWM!E7+Tier1!E7+Existing!E7)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E7-SuperPeak!E7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F7-(AboveHWM!F7+Tier1!F7+Existing!F7)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F7-SuperPeak!F7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":22.154538356325574},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G7-(AboveHWM!G7+Tier1!G7+Existing!G7)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G7-SuperPeak!G7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H7-(AboveHWM!H7+Tier1!H7+Existing!H7)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H7-SuperPeak!H7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":946.66853657453214},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I7-(AboveHWM!I7+Tier1!I7+Existing!I7)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I7-SuperPeak!I7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J7-(AboveHWM!J7+Tier1!J7+Existing!J7)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J7-SuperPeak!J7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":581.1348812804049},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K7-(AboveHWM!K7+Tier1!K7+Existing!K7)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K7-SuperPeak!K7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L7-(AboveHWM!L7+Tier1!L7+Existing!L7)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L7-SuperPeak!L7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":135.57347579409671},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M7-(AboveHWM!M7+Tier1!M7+Existing!M7)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M7-SuperPeak!M7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N7-(AboveHWM!N7+Tier1!N7+Existing!N7)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N7-SuperPeak!N7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":84.246681008861586},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O7-(AboveHWM!O7+Tier1!O7+Existing!O7)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O7-SuperPeak!O7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P7-(AboveHWM!P7+Tier1!P7+Existing!P7)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P7-SuperPeak!P7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q7-(AboveHWM!Q7+Tier1!Q7+Existing!Q7)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q7-SuperPeak!Q7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R7-(AboveHWM!R7+Tier1!R7+Existing!R7)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R7-SuperPeak!R7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":222.62189766325736},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S7-(AboveHWM!S7+Tier1!S7+Existing!S7)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S7-SuperPeak!S7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T7-(AboveHWM!T7+Tier1!T7+Existing!T7)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T7-SuperPeak!T7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":361.60710832732707},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U7-(AboveHWM!U7+Tier1!U7+Existing!U7)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U7-SuperPeak!U7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V7-(AboveHWM!V7+Tier1!V7+Existing!V7)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V7-SuperPeak!V7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1061.8028228621779},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W7-(AboveHWM!W7+Tier1!W7+Existing!W7)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W7-SuperPeak!W7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X7-(AboveHWM!X7+Tier1!X7+Existing!X7)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X7-SuperPeak!X7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1095.9408699907433},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y7-(AboveHWM!Y7+Tier1!Y7+Existing!Y7)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y7-SuperPeak!Y7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z7-(AboveHWM!Z7+Tier1!Z7+Existing!Z7)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z7-SuperPeak!Z7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":311.54088105943765},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA7-(AboveHWM!AA7+Tier1!AA7+Existing!AA7)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA7-SuperPeak!AA7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB7-(AboveHWM!AB7+Tier1!AB7+Existing!AB7)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB7-SuperPeak!AB7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":110.46236535397452},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC7-(AboveHWM!AC7+Tier1!AC7+Existing!AC7)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC7-SuperPeak!AC7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD7-(AboveHWM!AD7+Tier1!AD7+Existing!AD7)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD7-SuperPeak!AD7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":11.73318324393653},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE7-(AboveHWM!AE7+Tier1!AE7+Existing!AE7)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE7-SuperPeak!AE7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF7-(AboveHWM!AF7+Tier1!AF7+Existing!AF7)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF7-SuperPeak!AF7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":955.19437673988853},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG7-(AboveHWM!AG7+Tier1!AG7+Existing!AG7)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG7-SuperPeak!AG7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH7-(AboveHWM!AH7+Tier1!AH7+Existing!AH7)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH7-SuperPeak!AH7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":599.11572731748186},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI7-(AboveHWM!AI7+Tier1!AI7+Existing!AI7)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI7-SuperPeak!AI7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ7-(AboveHWM!AJ7+Tier1!AJ7+Existing!AJ7)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ7-SuperPeak!AJ7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":8.2609336126728152},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK7-(AboveHWM!AK7+Tier1!AK7+Existing!AK7)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK7-SuperPeak!AK7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL7-(AboveHWM!AL7+Tier1!AL7+Existing!AL7)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL7-SuperPeak!AL7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":83.291334484359624},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM7-(AboveHWM!AM7+Tier1!AM7+Existing!AM7)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM7-SuperPeak!AM7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN7-(AboveHWM!AN7+Tier1!AN7+Existing!AN7)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN7-SuperPeak!AN7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO7-(AboveHWM!AO7+Tier1!AO7+Existing!AO7)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO7-SuperPeak!AO7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP7-(AboveHWM!AP7+Tier1!AP7+Existing!AP7)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP7-SuperPeak!AP7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":217.80295321559856},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ7-(AboveHWM!AQ7+Tier1!AQ7+Existing!AQ7)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ7-SuperPeak!AQ7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR7-(AboveHWM!AR7+Tier1!AR7+Existing!AR7)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR7-SuperPeak!AR7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":356.22853292043141},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS7-(AboveHWM!AS7+Tier1!AS7+Existing!AS7)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS7-SuperPeak!AS7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT7-(AboveHWM!AT7+Tier1!AT7+Existing!AT7)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT7-SuperPeak!AT7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":1061.4407108226947},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU7-(AboveHWM!AU7+Tier1!AU7+Existing!AU7)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU7-SuperPeak!AU7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV7-(AboveHWM!AV7+Tier1!AV7+Existing!AV7)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV7-SuperPeak!AV7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":902.64393554127241},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW7-(AboveHWM!AW7+Tier1!AW7+Existing!AW7)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW7-SuperPeak!AW7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX7-(AboveHWM!AX7+Tier1!AX7+Existing!AX7)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX7-SuperPeak!AX7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":482.66229127499577},{"$f":"IF($B7=10298,0,IF(VLOOKUP($B7,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B7,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY7-(AboveHWM!AY7+Tier1!AY7+Existing!AY7)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY7-SuperPeak!AY7)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ7,TOCA!$AR7)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG8))*TOCA!AQ8","v":6.7183036787920388E-4},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH8))*TOCA!AR8","v":6.7604225303134291E-4},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D8-SystemShape!D8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-44.61210400855925},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E8-SystemShape!E8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-4.4848234758791525},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F8-SystemShape!F8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1136.8219123425174},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G8-SystemShape!G8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-654.64990968734242},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H8-SystemShape!H8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1075.4124194101025},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I8-SystemShape!I8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-605.60076200579476},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J8-SystemShape!J8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1237.9798819445648},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K8-SystemShape!K8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-617.08914530857692},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L8-SystemShape!L8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1136.3981125435398},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M8-SystemShape!M8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-524.17794164101679},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N8-SystemShape!N8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1348.1864346439932},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O8-SystemShape!O8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-864.65564939519038},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P8-SystemShape!P8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-443.11267047667786},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q8-SystemShape!Q8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-266.75210613613348},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R8-SystemShape!R8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":475.33577026908603},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S8-SystemShape!S8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":597.77468218038189},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T8-SystemShape!T8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1300.99298825713},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U8-SystemShape!U8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1110.9942720594727},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V8-SystemShape!V8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1555.5883061970787},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W8-SystemShape!W8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1465.9709177903342},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X8-SystemShape!X8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1235.2713072050174},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y8-SystemShape!Y8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1030.2837849944633},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z8-SystemShape!Z8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":611.12351724960627},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA8-SystemShape!AA8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":576.81032645484822},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB8-SystemShape!AB8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-56.77005049205637},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC8-SystemShape!AC8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":0.65546369401018678},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD8-SystemShape!AD8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1146.8808690964818},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE8-SystemShape!AE8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-661.76949531843468},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF8-SystemShape!AF8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1085.097308095266},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG8-SystemShape!AG8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-613.16484442227022},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH8-SystemShape!AH8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1249.197481543491},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI8-SystemShape!AI8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-624.21171969192039},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ8-SystemShape!AJ8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1091.6792972244025},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK8-SystemShape!AK8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-508.69559676961961},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL8-SystemShape!AL8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-1359.675211996589},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM8-SystemShape!AM8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-873.71670160892768},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN8-SystemShape!AN8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-448.90263886833668},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO8-SystemShape!AO8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":-271.32647497343316},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP8-SystemShape!AP8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":474.75656018461848},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ8-SystemShape!AQ8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":598.37157461269476},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR8-SystemShape!AR8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1306.5110626362537},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS8-SystemShape!AS8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1114.6829657086141},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT8-SystemShape!AT8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1561.794833168022},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU8-SystemShape!AU8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1471.9967979640544},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV8-SystemShape!AV8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1248.1692106422533},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW8-SystemShape!AW8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":1024.8793198593107},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX8-SystemShape!AX8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":603.698238448398},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY8-SystemShape!AY8))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ8,TOCA!$AR8)","v":585.76907767195974},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D8-(AboveHWM!D8+Tier1!D8+Existing!D8)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D8-SuperPeak!D8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":888.27939375890878},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E8-(AboveHWM!E8+Tier1!E8+Existing!E8)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E8-SuperPeak!E8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F8-(AboveHWM!F8+Tier1!F8+Existing!F8)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F8-SuperPeak!F8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":415.97672716197644},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G8-(AboveHWM!G8+Tier1!G8+Existing!G8)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G8-SuperPeak!G8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H8-(AboveHWM!H8+Tier1!H8+Existing!H8)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H8-SuperPeak!H8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":659.36072445950617},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I8-(AboveHWM!I8+Tier1!I8+Existing!I8)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I8-SuperPeak!I8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J8-(AboveHWM!J8+Tier1!J8+Existing!J8)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J8-SuperPeak!J8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":467.95853621112946},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K8-(AboveHWM!K8+Tier1!K8+Existing!K8)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K8-SuperPeak!K8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L8-(AboveHWM!L8+Tier1!L8+Existing!L8)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L8-SuperPeak!L8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":241.20727186856553},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M8-(AboveHWM!M8+Tier1!M8+Existing!M8)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M8-SuperPeak!M8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N8-(AboveHWM!N8+Tier1!N8+Existing!N8)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N8-SuperPeak!N8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":587.67179862797627},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O8-(AboveHWM!O8+Tier1!O8+Existing!O8)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O8-SuperPeak!O8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P8-(AboveHWM!P8+Tier1!P8+Existing!P8)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P8-SuperPeak!P8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":2160.3025706717581},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q8-(AboveHWM!Q8+Tier1!Q8+Existing!Q8)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q8-SuperPeak!Q8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R8-(AboveHWM!R8+Tier1!R8+Existing!R8)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R8-SuperPeak!R8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":966.60062588267522},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S8-(AboveHWM!S8+Tier1!S8+Existing!S8)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S8-SuperPeak!S8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T8-(AboveHWM!T8+Tier1!T8+Existing!T8)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T8-SuperPeak!T8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":158.4539017330124},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U8-(AboveHWM!U8+Tier1!U8+Existing!U8)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U8-SuperPeak!U8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V8-(AboveHWM!V8+Tier1!V8+Existing!V8)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V8-SuperPeak!V8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1152.0036437820081},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W8-(AboveHWM!W8+Tier1!W8+Existing!W8)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W8-SuperPeak!W8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X8-(AboveHWM!X8+Tier1!X8+Existing!X8)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X8-SuperPeak!X8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1830.5239759128985},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y8-(AboveHWM!Y8+Tier1!Y8+Existing!Y8)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y8-SuperPeak!Y8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z8-(AboveHWM!Z8+Tier1!Z8+Existing!Z8)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z8-SuperPeak!Z8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":794.56936312306857},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA8-(AboveHWM!AA8+Tier1!AA8+Existing!AA8)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA8-SuperPeak!AA8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB8-(AboveHWM!AB8+Tier1!AB8+Existing!AB8)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB8-SuperPeak!AB8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1099.848393960192},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC8-(AboveHWM!AC8+Tier1!AC8+Existing!AC8)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC8-SuperPeak!AC8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD8-(AboveHWM!AD8+Tier1!AD8+Existing!AD8)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD8-SuperPeak!AD8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":454.78640377488011},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE8-(AboveHWM!AE8+Tier1!AE8+Existing!AE8)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE8-SuperPeak!AE8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF8-(AboveHWM!AF8+Tier1!AF8+Existing!AF8)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF8-SuperPeak!AF8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":699.72355213909862},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG8-(AboveHWM!AG8+Tier1!AG8+Existing!AG8)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG8-SuperPeak!AG8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH8-(AboveHWM!AH8+Tier1!AH8+Existing!AH8)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH8-SuperPeak!AH8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":508.07289825422771},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI8-(AboveHWM!AI8+Tier1!AI8+Existing!AI8)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI8-SuperPeak!AI8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ8-(AboveHWM!AJ8+Tier1!AJ8+Existing!AJ8)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ8-SuperPeak!AJ8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":222.35275842675182},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK8-(AboveHWM!AK8+Tier1!AK8+Existing!AK8)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK8-SuperPeak!AK8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL8-(AboveHWM!AL8+Tier1!AL8+Existing!AL8)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL8-SuperPeak!AL8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":627.52769272565718},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM8-(AboveHWM!AM8+Tier1!AM8+Existing!AM8)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM8-SuperPeak!AM8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN8-(AboveHWM!AN8+Tier1!AN8+Existing!AN8)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN8-SuperPeak!AN8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":2209.9584350967025},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO8-(AboveHWM!AO8+Tier1!AO8+Existing!AO8)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO8-SuperPeak!AO8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP8-(AboveHWM!AP8+Tier1!AP8+Existing!AP8)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP8-SuperPeak!AP8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1010.0883371390112},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ8-(AboveHWM!AQ8+Tier1!AQ8+Existing!AQ8)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ8-SuperPeak!AQ8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR8-(AboveHWM!AR8+Tier1!AR8+Existing!AR8)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR8-SuperPeak!AR8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":194.91481283459285},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS8-(AboveHWM!AS8+Tier1!AS8+Existing!AS8)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS8-SuperPeak!AS8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT8-(AboveHWM!AT8+Tier1!AT8+Existing!AT8)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT8-SuperPeak!AT8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1196.621620536579},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU8-(AboveHWM!AU8+Tier1!AU8+Existing!AU8)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU8-SuperPeak!AU8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV8-(AboveHWM!AV8+Tier1!AV8+Existing!AV8)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV8-SuperPeak!AV8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1566.1484011315852},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW8-(AboveHWM!AW8+Tier1!AW8+Existing!AW8)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW8-SuperPeak!AW8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX8-(AboveHWM!AX8+Tier1!AX8+Existing!AX8)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX8-SuperPeak!AX8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":1104.7687324182104},{"$f":"IF($B8=10298,0,IF(VLOOKUP($B8,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B8,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY8-(AboveHWM!AY8+Tier1!AY8+Existing!AY8)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY8-SuperPeak!AY8)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ8,TOCA!$AR8)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG9))*TOCA!AQ9","v":1.9949947150317893E-4},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH9))*TOCA!AR9","v":1.9945345935513169E-4},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D9-SystemShape!D9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":154.82547439503077},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E9-SystemShape!E9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":16.577961695881459},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F9-SystemShape!F9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-20.739737563439633},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G9-SystemShape!G9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-68.929571603786243},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H9-SystemShape!H9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":34.540571129742418},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I9-SystemShape!I9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-1.7221650151295564},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J9-SystemShape!J9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":68.779711590462412},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K9-SystemShape!K9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-7.4706908119503908},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L9-SystemShape!L9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":71.642410217476652},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M9-SystemShape!M9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":11.766830333407624},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N9-SystemShape!N9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":59.361630262127875},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O9-SystemShape!O9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-30.647879479576684},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P9-SystemShape!P9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":146.77321726825767},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q9-SystemShape!Q9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-1.2408622036317429},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R9-SystemShape!R9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-75.664791605447434},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S9-SystemShape!S9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-123.42229834867535},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T9-SystemShape!T9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-101.94365139317662},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U9-SystemShape!U9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-100.61724535868569},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V9-SystemShape!V9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":10.006872739454783},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W9-SystemShape!W9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-58.170752867979012},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X9-SystemShape!X9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":43.92654494058052},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y9-SystemShape!Y9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-32.71613520116243},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z9-SystemShape!Z9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":46.622798085315637},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA9-SystemShape!AA9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-41.793903037205318},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB9-SystemShape!AB9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":171.20676880910764},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC9-SystemShape!AC9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":0.45455592161391262},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD9-SystemShape!AD9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-20.575007553578686},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE9-SystemShape!AE9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-68.785316650939038},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF9-SystemShape!AF9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":34.692551402832017},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG9-SystemShape!AG9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-1.5842137086302446},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH9-SystemShape!AH9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":68.930192884149591},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI9-SystemShape!AI9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-7.3378115428538235},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ9-SystemShape!AJ9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":67.377585412647889},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK9-SystemShape!AK9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":12.9435036731032},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL9-SystemShape!AL9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":59.514283722734255},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM9-SystemShape!AM9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-30.510054537923743},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN9-SystemShape!AN9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":146.9057103001067},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO9-SystemShape!AO9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-1.1190165677654398},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP9-SystemShape!AP9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-75.480995928440947},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ9-SystemShape!AQ9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-123.26267623914867},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR9-SystemShape!AR9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-101.7601926795402},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS9-SystemShape!AS9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-100.46608189249446},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT9-SystemShape!AT9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":10.170909279890189},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU9-SystemShape!AU9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-58.026180240781009},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV9-SystemShape!AV9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":28.775864925169024},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW9-SystemShape!AW9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-17.270539982292025},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX9-SystemShape!AX9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":61.087855752946943},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY9-SystemShape!AY9))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ9,TOCA!$AR9)","v":-55.97209050699152},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D9-(AboveHWM!D9+Tier1!D9+Existing!D9)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D9-SuperPeak!D9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":18.071794258415459},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E9-(AboveHWM!E9+Tier1!E9+Existing!E9)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E9-SuperPeak!E9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F9-(AboveHWM!F9+Tier1!F9+Existing!F9)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F9-SuperPeak!F9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":269.1007095353657},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G9-(AboveHWM!G9+Tier1!G9+Existing!G9)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G9-SuperPeak!G9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H9-(AboveHWM!H9+Tier1!H9+Existing!H9)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H9-SuperPeak!H9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":182.40263076819375},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I9-(AboveHWM!I9+Tier1!I9+Existing!I9)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I9-SuperPeak!I9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J9-(AboveHWM!J9+Tier1!J9+Existing!J9)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J9-SuperPeak!J9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":192.77208682802549},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K9-(AboveHWM!K9+Tier1!K9+Existing!K9)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K9-SuperPeak!K9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L9-(AboveHWM!L9+Tier1!L9+Existing!L9)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L9-SuperPeak!L9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":176.81940528212954},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M9-(AboveHWM!M9+Tier1!M9+Existing!M9)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M9-SuperPeak!M9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N9-(AboveHWM!N9+Tier1!N9+Existing!N9)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N9-SuperPeak!N9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":273.18669677956115},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O9-(AboveHWM!O9+Tier1!O9+Existing!O9)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O9-SuperPeak!O9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P9-(AboveHWM!P9+Tier1!P9+Existing!P9)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P9-SuperPeak!P9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":130.54137498403466},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q9-(AboveHWM!Q9+Tier1!Q9+Existing!Q9)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q9-SuperPeak!Q9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R9-(AboveHWM!R9+Tier1!R9+Existing!R9)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R9-SuperPeak!R9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":239.50535489753651},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S9-(AboveHWM!S9+Tier1!S9+Existing!S9)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S9-SuperPeak!S9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T9-(AboveHWM!T9+Tier1!T9+Existing!T9)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T9-SuperPeak!T9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":161.05682725150439},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U9-(AboveHWM!U9+Tier1!U9+Existing!U9)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U9-SuperPeak!U9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V9-(AboveHWM!V9+Tier1!V9+Existing!V9)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V9-SuperPeak!V9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":162.13023987426197},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W9-(AboveHWM!W9+Tier1!W9+Existing!W9)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W9-SuperPeak!W9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X9-(AboveHWM!X9+Tier1!X9+Existing!X9)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X9-SuperPeak!X9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":289.63501137039771},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y9-(AboveHWM!Y9+Tier1!Y9+Existing!Y9)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y9-SuperPeak!Y9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z9-(AboveHWM!Z9+Tier1!Z9+Existing!Z9)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z9-SuperPeak!Z9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":102.20510809376076},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA9-(AboveHWM!AA9+Tier1!AA9+Existing!AA9)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA9-SuperPeak!AA9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB9-(AboveHWM!AB9+Tier1!AB9+Existing!AB9)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB9-SuperPeak!AB9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":39.571613135260208},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC9-(AboveHWM!AC9+Tier1!AC9+Existing!AC9)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC9-SuperPeak!AC9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD9-(AboveHWM!AD9+Tier1!AD9+Existing!AD9)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD9-SuperPeak!AD9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":269.03864470084028},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE9-(AboveHWM!AE9+Tier1!AE9+Existing!AE9)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE9-SuperPeak!AE9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF9-(AboveHWM!AF9+Tier1!AF9+Existing!AF9)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF9-SuperPeak!AF9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":182.36056180035203},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG9-(AboveHWM!AG9+Tier1!AG9+Existing!AG9)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG9-SuperPeak!AG9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH9-(AboveHWM!AH9+Tier1!AH9+Existing!AH9)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH9-SuperPeak!AH9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":192.72762627015197},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI9-(AboveHWM!AI9+Tier1!AI9+Existing!AI9)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI9-SuperPeak!AI9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ9-(AboveHWM!AJ9+Tier1!AJ9+Existing!AJ9)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ9-SuperPeak!AJ9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":170.91922879945824},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK9-(AboveHWM!AK9+Tier1!AK9+Existing!AK9)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK9-SuperPeak!AK9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL9-(AboveHWM!AL9+Tier1!AL9+Existing!AL9)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL9-SuperPeak!AL9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":273.12368956133628},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM9-(AboveHWM!AM9+Tier1!AM9+Existing!AM9)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM9-SuperPeak!AM9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN9-(AboveHWM!AN9+Tier1!AN9+Existing!AN9)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN9-SuperPeak!AN9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":130.51126718962902},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO9-(AboveHWM!AO9+Tier1!AO9+Existing!AO9)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO9-SuperPeak!AO9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP9-(AboveHWM!AP9+Tier1!AP9+Existing!AP9)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP9-SuperPeak!AP9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":239.4501158747731},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ9-(AboveHWM!AQ9+Tier1!AQ9+Existing!AQ9)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ9-SuperPeak!AQ9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR9-(AboveHWM!AR9+Tier1!AR9+Existing!AR9)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR9-SuperPeak!AR9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":161.0196814359106},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS9-(AboveHWM!AS9+Tier1!AS9+Existing!AS9)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS9-SuperPeak!AS9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT9-(AboveHWM!AT9+Tier1!AT9+Existing!AT9)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT9-SuperPeak!AT9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":162.09284648898725},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU9-(AboveHWM!AU9+Tier1!AU9+Existing!AU9)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU9-SuperPeak!AU9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV9-(AboveHWM!AV9+Tier1!AV9+Existing!AV9)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV9-SuperPeak!AV9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":268.85607483963446},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW9-(AboveHWM!AW9+Tier1!AW9+Existing!AW9)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW9-SuperPeak!AW9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX9-(AboveHWM!AX9+Tier1!AX9+Existing!AX9)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX9-SuperPeak!AX9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":125.57630587392134},{"$f":"IF($B9=10298,0,IF(VLOOKUP($B9,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B9,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY9-(AboveHWM!AY9+Tier1!AY9+Existing!AY9)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY9-SuperPeak!AY9)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ9,TOCA!$AR9)","v":0}]
[null,10044,"Canby, City of",{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG10))*TOCA!AQ10","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH10))*TOCA!AR10","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D10-SystemShape!D10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E10-SystemShape!E10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F10-SystemShape!F10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G10-SystemShape!G10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H10-SystemShape!H10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I10-SystemShape!I10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J10-SystemShape!J10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K10-SystemShape!K10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L10-SystemShape!L10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M10-SystemShape!M10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N10-SystemShape!N10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O10-SystemShape!O10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P10-SystemShape!P10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q10-SystemShape!Q10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R10-SystemShape!R10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S10-SystemShape!S10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T10-SystemShape!T10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U10-SystemShape!U10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V10-SystemShape!V10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W10-SystemShape!W10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X10-SystemShape!X10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y10-SystemShape!Y10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z10-SystemShape!Z10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA10-SystemShape!AA10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB10-SystemShape!AB10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC10-SystemShape!AC10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD10-SystemShape!AD10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE10-SystemShape!AE10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF10-SystemShape!AF10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG10-SystemShape!AG10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH10-SystemShape!AH10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI10-SystemShape!AI10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ10-SystemShape!AJ10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK10-SystemShape!AK10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL10-SystemShape!AL10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM10-SystemShape!AM10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN10-SystemShape!AN10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO10-SystemShape!AO10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP10-SystemShape!AP10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ10-SystemShape!AQ10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR10-SystemShape!AR10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS10-SystemShape!AS10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT10-SystemShape!AT10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU10-SystemShape!AU10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV10-SystemShape!AV10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW10-SystemShape!AW10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX10-SystemShape!AX10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY10-SystemShape!AY10))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D10-(AboveHWM!D10+Tier1!D10+Existing!D10)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D10-SuperPeak!D10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E10-(AboveHWM!E10+Tier1!E10+Existing!E10)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E10-SuperPeak!E10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F10-(AboveHWM!F10+Tier1!F10+Existing!F10)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F10-SuperPeak!F10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G10-(AboveHWM!G10+Tier1!G10+Existing!G10)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G10-SuperPeak!G10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H10-(AboveHWM!H10+Tier1!H10+Existing!H10)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H10-SuperPeak!H10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I10-(AboveHWM!I10+Tier1!I10+Existing!I10)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I10-SuperPeak!I10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J10-(AboveHWM!J10+Tier1!J10+Existing!J10)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J10-SuperPeak!J10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K10-(AboveHWM!K10+Tier1!K10+Existing!K10)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K10-SuperPeak!K10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L10-(AboveHWM!L10+Tier1!L10+Existing!L10)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L10-SuperPeak!L10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M10-(AboveHWM!M10+Tier1!M10+Existing!M10)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M10-SuperPeak!M10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N10-(AboveHWM!N10+Tier1!N10+Existing!N10)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N10-SuperPeak!N10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O10-(AboveHWM!O10+Tier1!O10+Existing!O10)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O10-SuperPeak!O10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P10-(AboveHWM!P10+Tier1!P10+Existing!P10)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P10-SuperPeak!P10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q10-(AboveHWM!Q10+Tier1!Q10+Existing!Q10)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q10-SuperPeak!Q10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R10-(AboveHWM!R10+Tier1!R10+Existing!R10)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R10-SuperPeak!R10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S10-(AboveHWM!S10+Tier1!S10+Existing!S10)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S10-SuperPeak!S10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T10-(AboveHWM!T10+Tier1!T10+Existing!T10)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T10-SuperPeak!T10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U10-(AboveHWM!U10+Tier1!U10+Existing!U10)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U10-SuperPeak!U10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V10-(AboveHWM!V10+Tier1!V10+Existing!V10)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V10-SuperPeak!V10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W10-(AboveHWM!W10+Tier1!W10+Existing!W10)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W10-SuperPeak!W10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X10-(AboveHWM!X10+Tier1!X10+Existing!X10)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X10-SuperPeak!X10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y10-(AboveHWM!Y10+Tier1!Y10+Existing!Y10)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y10-SuperPeak!Y10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z10-(AboveHWM!Z10+Tier1!Z10+Existing!Z10)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z10-SuperPeak!Z10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA10-(AboveHWM!AA10+Tier1!AA10+Existing!AA10)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA10-SuperPeak!AA10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB10-(AboveHWM!AB10+Tier1!AB10+Existing!AB10)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB10-SuperPeak!AB10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC10-(AboveHWM!AC10+Tier1!AC10+Existing!AC10)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC10-SuperPeak!AC10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD10-(AboveHWM!AD10+Tier1!AD10+Existing!AD10)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD10-SuperPeak!AD10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE10-(AboveHWM!AE10+Tier1!AE10+Existing!AE10)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE10-SuperPeak!AE10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF10-(AboveHWM!AF10+Tier1!AF10+Existing!AF10)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF10-SuperPeak!AF10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG10-(AboveHWM!AG10+Tier1!AG10+Existing!AG10)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG10-SuperPeak!AG10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH10-(AboveHWM!AH10+Tier1!AH10+Existing!AH10)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH10-SuperPeak!AH10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI10-(AboveHWM!AI10+Tier1!AI10+Existing!AI10)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI10-SuperPeak!AI10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ10-(AboveHWM!AJ10+Tier1!AJ10+Existing!AJ10)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ10-SuperPeak!AJ10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK10-(AboveHWM!AK10+Tier1!AK10+Existing!AK10)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK10-SuperPeak!AK10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL10-(AboveHWM!AL10+Tier1!AL10+Existing!AL10)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL10-SuperPeak!AL10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM10-(AboveHWM!AM10+Tier1!AM10+Existing!AM10)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM10-SuperPeak!AM10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN10-(AboveHWM!AN10+Tier1!AN10+Existing!AN10)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN10-SuperPeak!AN10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO10-(AboveHWM!AO10+Tier1!AO10+Existing!AO10)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO10-SuperPeak!AO10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP10-(AboveHWM!AP10+Tier1!AP10+Existing!AP10)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP10-SuperPeak!AP10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ10-(AboveHWM!AQ10+Tier1!AQ10+Existing!AQ10)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ10-SuperPeak!AQ10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR10-(AboveHWM!AR10+Tier1!AR10+Existing!AR10)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR10-SuperPeak!AR10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS10-(AboveHWM!AS10+Tier1!AS10+Existing!AS10)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS10-SuperPeak!AS10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT10-(AboveHWM!AT10+Tier1!AT10+Existing!AT10)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT10-SuperPeak!AT10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU10-(AboveHWM!AU10+Tier1!AU10+Existing!AU10)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU10-SuperPeak!AU10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV10-(AboveHWM!AV10+Tier1!AV10+Existing!AV10)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV10-SuperPeak!AV10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW10-(AboveHWM!AW10+Tier1!AW10+Existing!AW10)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW10-SuperPeak!AW10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX10-(AboveHWM!AX10+Tier1!AX10+Existing!AX10)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX10-SuperPeak!AX10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0},{"$f":"IF($B10=10298,0,IF(VLOOKUP($B10,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B10,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY10-(AboveHWM!AY10+Tier1!AY10+Existing!AY10)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY10-SuperPeak!AY10)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ10,TOCA!$AR10)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG11))*TOCA!AQ11","v":9.0992514561214898E-4},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH11))*TOCA!AR11","v":9.258177085069211E-4},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D11-SystemShape!D11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":96.92144600592836},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E11-SystemShape!E11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-146.53430705716417},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F11-SystemShape!F11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-425.69152015873266},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G11-SystemShape!G11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-228.11387553341103},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H11-SystemShape!H11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":741.80153080895082},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I11-SystemShape!I11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":542.27721324028562},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J11-SystemShape!J11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":295.37588163287512},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K11-SystemShape!K11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":421.85783008936784},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L11-SystemShape!L11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-162.02905766252508},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M11-SystemShape!M11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":85.75068337934502},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N11-SystemShape!N11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-134.114936243301},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O11-SystemShape!O11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-168.8601871621313},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P11-SystemShape!P11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":242.84076833128304},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q11-SystemShape!Q11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":74.33488637803913},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R11-SystemShape!R11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-701.13774536782546},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S11-SystemShape!S11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-404.78976745483675},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T11-SystemShape!T11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-765.50740781458774},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U11-SystemShape!U11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-496.45028313195502},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V11-SystemShape!V11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-1.6704680987856937},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W11-SystemShape!W11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":77.741527552257779},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X11-SystemShape!X11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":89.438451805589622},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y11-SystemShape!Y11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":34.810944670555017},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z11-SystemShape!Z11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-197.37739460318485},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA11-SystemShape!AA11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-254.54791126178625},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB11-SystemShape!AB11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":61.573158583391525},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC11-SystemShape!AC11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-143.43556357018045},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD11-SystemShape!AD11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-446.15356830012701},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE11-SystemShape!AE11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-247.27525641064645},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF11-SystemShape!AF11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":741.79187157518641},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG11-SystemShape!AG11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":533.33594191134534},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH11-SystemShape!AH11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":285.2037881992984},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI11-SystemShape!AI11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":413.17923495043647},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ11-SystemShape!AJ11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-124.575221001496},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK11-SystemShape!AK11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":89.105905709161803},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL11-SystemShape!AL11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-150.44205591492971},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM11-SystemShape!AM11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-189.07108553447006},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN11-SystemShape!AN11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":233.33212659218896},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO11-SystemShape!AO11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":61.310157475021477},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP11-SystemShape!AP11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-728.59018357712966},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ11-SystemShape!AQ11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-428.03640445924992},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR11-SystemShape!AR11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-789.94009998385184},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS11-SystemShape!AS11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-522.12945848588845},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT11-SystemShape!AT11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-16.130627244046813},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU11-SystemShape!AU11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":62.150587562381077},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV11-SystemShape!AV11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":100.02177713988009},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW11-SystemShape!AW11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-4.9836847789724805},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX11-SystemShape!AX11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-235.04031897733429},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY11-SystemShape!AY11))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ11,TOCA!$AR11)","v":-252.84835849549216},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D11-(AboveHWM!D11+Tier1!D11+Existing!D11)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D11-SuperPeak!D11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":460.37574685442223},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E11-(AboveHWM!E11+Tier1!E11+Existing!E11)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E11-SuperPeak!E11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F11-(AboveHWM!F11+Tier1!F11+Existing!F11)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F11-SuperPeak!F11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3550.7172591839148},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G11-(AboveHWM!G11+Tier1!G11+Existing!G11)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G11-SuperPeak!G11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H11-(AboveHWM!H11+Tier1!H11+Existing!H11)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H11-SuperPeak!H11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3069.292645657506},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I11-(AboveHWM!I11+Tier1!I11+Existing!I11)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I11-SuperPeak!I11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J11-(AboveHWM!J11+Tier1!J11+Existing!J11)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J11-SuperPeak!J11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1966.831683514481},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K11-(AboveHWM!K11+Tier1!K11+Existing!K11)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K11-SuperPeak!K11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L11-(AboveHWM!L11+Tier1!L11+Existing!L11)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L11-SuperPeak!L11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2373.7302493918819},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M11-(AboveHWM!M11+Tier1!M11+Existing!M11)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M11-SuperPeak!M11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N11-(AboveHWM!N11+Tier1!N11+Existing!N11)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N11-SuperPeak!N11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1333.5258814339468},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O11-(AboveHWM!O11+Tier1!O11+Existing!O11)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O11-SuperPeak!O11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P11-(AboveHWM!P11+Tier1!P11+Existing!P11)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P11-SuperPeak!P11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1458.1897799144945},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q11-(AboveHWM!Q11+Tier1!Q11+Existing!Q11)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q11-SuperPeak!Q11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R11-(AboveHWM!R11+Tier1!R11+Existing!R11)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R11-SuperPeak!R11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2231.0507960749569},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S11-(AboveHWM!S11+Tier1!S11+Existing!S11)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S11-SuperPeak!S11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T11-(AboveHWM!T11+Tier1!T11+Existing!T11)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T11-SuperPeak!T11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2360.7713090646434},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U11-(AboveHWM!U11+Tier1!U11+Existing!U11)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U11-SuperPeak!U11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V11-(AboveHWM!V11+Tier1!V11+Existing!V11)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V11-SuperPeak!V11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2213.3787313323137},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W11-(AboveHWM!W11+Tier1!W11+Existing!W11)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W11-SuperPeak!W11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X11-(AboveHWM!X11+Tier1!X11+Existing!X11)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X11-SuperPeak!X11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2374.0333384927485},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y11-(AboveHWM!Y11+Tier1!Y11+Existing!Y11)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y11-SuperPeak!Y11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z11-(AboveHWM!Z11+Tier1!Z11+Existing!Z11)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z11-SuperPeak!Z11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1858.4722989164065},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA11-(AboveHWM!AA11+Tier1!AA11+Existing!AA11)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA11-SuperPeak!AA11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB11-(AboveHWM!AB11+Tier1!AB11+Existing!AB11)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB11-SuperPeak!AB11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":853.70257718745393},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC11-(AboveHWM!AC11+Tier1!AC11+Existing!AC11)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC11-SuperPeak!AC11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD11-(AboveHWM!AD11+Tier1!AD11+Existing!AD11)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD11-SuperPeak!AD11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3725.6740630459603},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE11-(AboveHWM!AE11+Tier1!AE11+Existing!AE11)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE11-SuperPeak!AE11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF11-(AboveHWM!AF11+Tier1!AF11+Existing!AF11)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF11-SuperPeak!AF11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":3235.6080970669259},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG11-(AboveHWM!AG11+Tier1!AG11+Existing!AG11)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG11-SuperPeak!AG11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH11-(AboveHWM!AH11+Tier1!AH11+Existing!AH11)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH11-SuperPeak!AH11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2118.3307827408962},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI11-(AboveHWM!AI11+Tier1!AI11+Existing!AI11)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI11-SuperPeak!AI11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ11-(AboveHWM!AJ11+Tier1!AJ11+Existing!AJ11)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ11-SuperPeak!AJ11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2361.9747839427096},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK11-(AboveHWM!AK11+Tier1!AK11+Existing!AK11)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK11-SuperPeak!AK11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL11-(AboveHWM!AL11+Tier1!AL11+Existing!AL11)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL11-SuperPeak!AL11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1470.7273251663069},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM11-(AboveHWM!AM11+Tier1!AM11+Existing!AM11)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM11-SuperPeak!AM11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN11-(AboveHWM!AN11+Tier1!AN11+Existing!AN11)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN11-SuperPeak!AN11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":1597.0045191758504},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO11-(AboveHWM!AO11+Tier1!AO11+Existing!AO11)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO11-SuperPeak!AO11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP11-(AboveHWM!AP11+Tier1!AP11+Existing!AP11)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP11-SuperPeak!AP11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2386.9451752536625},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ11-(AboveHWM!AQ11+Tier1!AQ11+Existing!AQ11)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ11-SuperPeak!AQ11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR11-(AboveHWM!AR11+Tier1!AR11+Existing!AR11)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR11-SuperPeak!AR11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2509.9535976515253},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS11-(AboveHWM!AS11+Tier1!AS11+Existing!AS11)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS11-SuperPeak!AS11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT11-(AboveHWM!AT11+Tier1!AT11+Existing!AT11)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT11-SuperPeak!AT11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2367.1002004938846},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU11-(AboveHWM!AU11+Tier1!AU11+Existing!AU11)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU11-SuperPeak!AU11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV11-(AboveHWM!AV11+Tier1!AV11+Existing!AV11)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV11-SuperPeak!AV11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2217.2155315985756},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW11-(AboveHWM!AW11+Tier1!AW11+Existing!AW11)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW11-SuperPeak!AW11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX11-(AboveHWM!AX11+Tier1!AX11+Existing!AX11)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX11-SuperPeak!AX11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":2288.0279080701516},{"$f":"IF($B11=10298,0,IF(VLOOKUP($B11,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B11,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY11-(AboveHWM!AY11+Tier1!AY11+Existing!AY11)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY11-SuperPeak!AY11)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ11,TOCA!$AR11)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG12))*TOCA!AQ12","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH12))*TOCA!AR12","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D12-SystemShape!D12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E12-SystemShape!E12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F12-SystemShape!F12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G12-SystemShape!G12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H12-SystemShape!H12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I12-SystemShape!I12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J12-SystemShape!J12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K12-SystemShape!K12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L12-SystemShape!L12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M12-SystemShape!M12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N12-SystemShape!N12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O12-SystemShape!O12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P12-SystemShape!P12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q12-SystemShape!Q12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R12-SystemShape!R12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S12-SystemShape!S12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T12-SystemShape!T12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U12-SystemShape!U12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V12-SystemShape!V12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W12-SystemShape!W12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X12-SystemShape!X12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y12-SystemShape!Y12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z12-SystemShape!Z12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA12-SystemShape!AA12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB12-SystemShape!AB12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC12-SystemShape!AC12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD12-SystemShape!AD12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE12-SystemShape!AE12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF12-SystemShape!AF12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG12-SystemShape!AG12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH12-SystemShape!AH12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI12-SystemShape!AI12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ12-SystemShape!AJ12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK12-SystemShape!AK12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL12-SystemShape!AL12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM12-SystemShape!AM12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN12-SystemShape!AN12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO12-SystemShape!AO12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP12-SystemShape!AP12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ12-SystemShape!AQ12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR12-SystemShape!AR12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS12-SystemShape!AS12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT12-SystemShape!AT12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU12-SystemShape!AU12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV12-SystemShape!AV12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW12-SystemShape!AW12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX12-SystemShape!AX12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY12-SystemShape!AY12))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D12-(AboveHWM!D12+Tier1!D12+Existing!D12)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D12-SuperPeak!D12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E12-(AboveHWM!E12+Tier1!E12+Existing!E12)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E12-SuperPeak!E12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F12-(AboveHWM!F12+Tier1!F12+Existing!F12)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F12-SuperPeak!F12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G12-(AboveHWM!G12+Tier1!G12+Existing!G12)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G12-SuperPeak!G12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H12-(AboveHWM!H12+Tier1!H12+Existing!H12)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H12-SuperPeak!H12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I12-(AboveHWM!I12+Tier1!I12+Existing!I12)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I12-SuperPeak!I12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J12-(AboveHWM!J12+Tier1!J12+Existing!J12)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J12-SuperPeak!J12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K12-(AboveHWM!K12+Tier1!K12+Existing!K12)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K12-SuperPeak!K12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L12-(AboveHWM!L12+Tier1!L12+Existing!L12)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L12-SuperPeak!L12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M12-(AboveHWM!M12+Tier1!M12+Existing!M12)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M12-SuperPeak!M12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N12-(AboveHWM!N12+Tier1!N12+Existing!N12)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N12-SuperPeak!N12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O12-(AboveHWM!O12+Tier1!O12+Existing!O12)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O12-SuperPeak!O12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P12-(AboveHWM!P12+Tier1!P12+Existing!P12)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P12-SuperPeak!P12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q12-(AboveHWM!Q12+Tier1!Q12+Existing!Q12)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q12-SuperPeak!Q12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R12-(AboveHWM!R12+Tier1!R12+Existing!R12)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R12-SuperPeak!R12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S12-(AboveHWM!S12+Tier1!S12+Existing!S12)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S12-SuperPeak!S12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T12-(AboveHWM!T12+Tier1!T12+Existing!T12)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T12-SuperPeak!T12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U12-(AboveHWM!U12+Tier1!U12+Existing!U12)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U12-SuperPeak!U12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V12-(AboveHWM!V12+Tier1!V12+Existing!V12)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V12-SuperPeak!V12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W12-(AboveHWM!W12+Tier1!W12+Existing!W12)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W12-SuperPeak!W12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X12-(AboveHWM!X12+Tier1!X12+Existing!X12)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X12-SuperPeak!X12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y12-(AboveHWM!Y12+Tier1!Y12+Existing!Y12)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y12-SuperPeak!Y12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z12-(AboveHWM!Z12+Tier1!Z12+Existing!Z12)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z12-SuperPeak!Z12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA12-(AboveHWM!AA12+Tier1!AA12+Existing!AA12)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA12-SuperPeak!AA12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB12-(AboveHWM!AB12+Tier1!AB12+Existing!AB12)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB12-SuperPeak!AB12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC12-(AboveHWM!AC12+Tier1!AC12+Existing!AC12)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC12-SuperPeak!AC12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD12-(AboveHWM!AD12+Tier1!AD12+Existing!AD12)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD12-SuperPeak!AD12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE12-(AboveHWM!AE12+Tier1!AE12+Existing!AE12)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE12-SuperPeak!AE12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF12-(AboveHWM!AF12+Tier1!AF12+Existing!AF12)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF12-SuperPeak!AF12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG12-(AboveHWM!AG12+Tier1!AG12+Existing!AG12)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG12-SuperPeak!AG12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH12-(AboveHWM!AH12+Tier1!AH12+Existing!AH12)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH12-SuperPeak!AH12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI12-(AboveHWM!AI12+Tier1!AI12+Existing!AI12)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI12-SuperPeak!AI12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ12-(AboveHWM!AJ12+Tier1!AJ12+Existing!AJ12)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ12-SuperPeak!AJ12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK12-(AboveHWM!AK12+Tier1!AK12+Existing!AK12)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK12-SuperPeak!AK12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL12-(AboveHWM!AL12+Tier1!AL12+Existing!AL12)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL12-SuperPeak!AL12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM12-(AboveHWM!AM12+Tier1!AM12+Existing!AM12)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM12-SuperPeak!AM12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN12-(AboveHWM!AN12+Tier1!AN12+Existing!AN12)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN12-SuperPeak!AN12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO12-(AboveHWM!AO12+Tier1!AO12+Existing!AO12)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO12-SuperPeak!AO12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP12-(AboveHWM!AP12+Tier1!AP12+Existing!AP12)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP12-SuperPeak!AP12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ12-(AboveHWM!AQ12+Tier1!AQ12+Existing!AQ12)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ12-SuperPeak!AQ12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR12-(AboveHWM!AR12+Tier1!AR12+Existing!AR12)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR12-SuperPeak!AR12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS12-(AboveHWM!AS12+Tier1!AS12+Existing!AS12)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS12-SuperPeak!AS12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT12-(AboveHWM!AT12+Tier1!AT12+Existing!AT12)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT12-SuperPeak!AT12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU12-(AboveHWM!AU12+Tier1!AU12+Existing!AU12)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU12-SuperPeak!AU12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV12-(AboveHWM!AV12+Tier1!AV12+Existing!AV12)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV12-SuperPeak!AV12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW12-(AboveHWM!AW12+Tier1!AW12+Existing!AW12)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW12-SuperPeak!AW12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX12-(AboveHWM!AX12+Tier1!AX12+Existing!AX12)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX12-SuperPeak!AX12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0},{"$f":"IF($B12=10298,0,IF(VLOOKUP($B12,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B12,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY12-(AboveHWM!AY12+Tier1!AY12+Existing!AY12)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY12-SuperPeak!AY12)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ12,TOCA!$AR12)","v":0}]
[null,10055,"Albion, City of",{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG13))*TOCA!AQ13","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH13))*TOCA!AR13","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D13-SystemShape!D13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E13-SystemShape!E13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F13-SystemShape!F13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G13-SystemShape!G13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H13-SystemShape!H13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I13-SystemShape!I13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J13-SystemShape!J13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K13-SystemShape!K13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L13-SystemShape!L13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M13-SystemShape!M13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N13-SystemShape!N13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O13-SystemShape!O13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P13-SystemShape!P13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q13-SystemShape!Q13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R13-SystemShape!R13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S13-SystemShape!S13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T13-SystemShape!T13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U13-SystemShape!U13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V13-SystemShape!V13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W13-SystemShape!W13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X13-SystemShape!X13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y13-SystemShape!Y13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z13-SystemShape!Z13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA13-SystemShape!AA13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB13-SystemShape!AB13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC13-SystemShape!AC13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD13-SystemShape!AD13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE13-SystemShape!AE13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF13-SystemShape!AF13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG13-SystemShape!AG13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH13-SystemShape!AH13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI13-SystemShape!AI13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ13-SystemShape!AJ13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK13-SystemShape!AK13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL13-SystemShape!AL13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM13-SystemShape!AM13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN13-SystemShape!AN13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO13-SystemShape!AO13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP13-SystemShape!AP13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ13-SystemShape!AQ13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR13-SystemShape!AR13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS13-SystemShape!AS13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT13-SystemShape!AT13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU13-SystemShape!AU13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV13-SystemShape!AV13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW13-SystemShape!AW13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX13-SystemShape!AX13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY13-SystemShape!AY13))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D13-(AboveHWM!D13+Tier1!D13+Existing!D13)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D13-SuperPeak!D13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E13-(AboveHWM!E13+Tier1!E13+Existing!E13)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E13-SuperPeak!E13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F13-(AboveHWM!F13+Tier1!F13+Existing!F13)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F13-SuperPeak!F13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G13-(AboveHWM!G13+Tier1!G13+Existing!G13)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G13-SuperPeak!G13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H13-(AboveHWM!H13+Tier1!H13+Existing!H13)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H13-SuperPeak!H13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I13-(AboveHWM!I13+Tier1!I13+Existing!I13)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I13-SuperPeak!I13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J13-(AboveHWM!J13+Tier1!J13+Existing!J13)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J13-SuperPeak!J13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K13-(AboveHWM!K13+Tier1!K13+Existing!K13)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K13-SuperPeak!K13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L13-(AboveHWM!L13+Tier1!L13+Existing!L13)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L13-SuperPeak!L13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M13-(AboveHWM!M13+Tier1!M13+Existing!M13)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M13-SuperPeak!M13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N13-(AboveHWM!N13+Tier1!N13+Existing!N13)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N13-SuperPeak!N13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O13-(AboveHWM!O13+Tier1!O13+Existing!O13)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O13-SuperPeak!O13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P13-(AboveHWM!P13+Tier1!P13+Existing!P13)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P13-SuperPeak!P13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q13-(AboveHWM!Q13+Tier1!Q13+Existing!Q13)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q13-SuperPeak!Q13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R13-(AboveHWM!R13+Tier1!R13+Existing!R13)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R13-SuperPeak!R13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S13-(AboveHWM!S13+Tier1!S13+Existing!S13)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S13-SuperPeak!S13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T13-(AboveHWM!T13+Tier1!T13+Existing!T13)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T13-SuperPeak!T13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U13-(AboveHWM!U13+Tier1!U13+Existing!U13)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U13-SuperPeak!U13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V13-(AboveHWM!V13+Tier1!V13+Existing!V13)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V13-SuperPeak!V13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W13-(AboveHWM!W13+Tier1!W13+Existing!W13)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W13-SuperPeak!W13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X13-(AboveHWM!X13+Tier1!X13+Existing!X13)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X13-SuperPeak!X13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y13-(AboveHWM!Y13+Tier1!Y13+Existing!Y13)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y13-SuperPeak!Y13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z13-(AboveHWM!Z13+Tier1!Z13+Existing!Z13)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z13-SuperPeak!Z13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA13-(AboveHWM!AA13+Tier1!AA13+Existing!AA13)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA13-SuperPeak!AA13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB13-(AboveHWM!AB13+Tier1!AB13+Existing!AB13)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB13-SuperPeak!AB13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC13-(AboveHWM!AC13+Tier1!AC13+Existing!AC13)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC13-SuperPeak!AC13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD13-(AboveHWM!AD13+Tier1!AD13+Existing!AD13)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD13-SuperPeak!AD13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE13-(AboveHWM!AE13+Tier1!AE13+Existing!AE13)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE13-SuperPeak!AE13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF13-(AboveHWM!AF13+Tier1!AF13+Existing!AF13)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF13-SuperPeak!AF13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG13-(AboveHWM!AG13+Tier1!AG13+Existing!AG13)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG13-SuperPeak!AG13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH13-(AboveHWM!AH13+Tier1!AH13+Existing!AH13)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH13-SuperPeak!AH13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI13-(AboveHWM!AI13+Tier1!AI13+Existing!AI13)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI13-SuperPeak!AI13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ13-(AboveHWM!AJ13+Tier1!AJ13+Existing!AJ13)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ13-SuperPeak!AJ13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK13-(AboveHWM!AK13+Tier1!AK13+Existing!AK13)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK13-SuperPeak!AK13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL13-(AboveHWM!AL13+Tier1!AL13+Existing!AL13)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL13-SuperPeak!AL13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM13-(AboveHWM!AM13+Tier1!AM13+Existing!AM13)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM13-SuperPeak!AM13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN13-(AboveHWM!AN13+Tier1!AN13+Existing!AN13)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN13-SuperPeak!AN13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO13-(AboveHWM!AO13+Tier1!AO13+Existing!AO13)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO13-SuperPeak!AO13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP13-(AboveHWM!AP13+Tier1!AP13+Existing!AP13)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP13-SuperPeak!AP13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ13-(AboveHWM!AQ13+Tier1!AQ13+Existing!AQ13)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ13-SuperPeak!AQ13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR13-(AboveHWM!AR13+Tier1!AR13+Existing!AR13)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR13-SuperPeak!AR13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS13-(AboveHWM!AS13+Tier1!AS13+Existing!AS13)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS13-SuperPeak!AS13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT13-(AboveHWM!AT13+Tier1!AT13+Existing!AT13)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT13-SuperPeak!AT13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU13-(AboveHWM!AU13+Tier1!AU13+Existing!AU13)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU13-SuperPeak!AU13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV13-(AboveHWM!AV13+Tier1!AV13+Existing!AV13)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV13-SuperPeak!AV13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW13-(AboveHWM!AW13+Tier1!AW13+Existing!AW13)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW13-SuperPeak!AW13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX13-(AboveHWM!AX13+Tier1!AX13+Existing!AX13)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX13-SuperPeak!AX13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0},{"$f":"IF($B13=10298,0,IF(VLOOKUP($B13,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B13,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY13-(AboveHWM!AY13+Tier1!AY13+Existing!AY13)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY13-SuperPeak!AY13)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ13,TOCA!$AR13)","v":0}]
[null,10057,"Ashland, City of",{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG14))*TOCA!AQ14","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH14))*TOCA!AR14","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D14-SystemShape!D14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E14-SystemShape!E14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F14-SystemShape!F14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G14-SystemShape!G14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H14-SystemShape!H14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I14-SystemShape!I14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J14-SystemShape!J14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K14-SystemShape!K14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L14-SystemShape!L14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M14-SystemShape!M14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N14-SystemShape!N14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O14-SystemShape!O14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P14-SystemShape!P14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q14-SystemShape!Q14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R14-SystemShape!R14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S14-SystemShape!S14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T14-SystemShape!T14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U14-SystemShape!U14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V14-SystemShape!V14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W14-SystemShape!W14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X14-SystemShape!X14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y14-SystemShape!Y14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z14-SystemShape!Z14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA14-SystemShape!AA14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB14-SystemShape!AB14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC14-SystemShape!AC14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD14-SystemShape!AD14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE14-SystemShape!AE14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF14-SystemShape!AF14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG14-SystemShape!AG14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH14-SystemShape!AH14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI14-SystemShape!AI14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ14-SystemShape!AJ14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK14-SystemShape!AK14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL14-SystemShape!AL14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM14-SystemShape!AM14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN14-SystemShape!AN14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO14-SystemShape!AO14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP14-SystemShape!AP14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ14-SystemShape!AQ14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR14-SystemShape!AR14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS14-SystemShape!AS14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT14-SystemShape!AT14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU14-SystemShape!AU14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV14-SystemShape!AV14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW14-SystemShape!AW14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX14-SystemShape!AX14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY14-SystemShape!AY14))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D14-(AboveHWM!D14+Tier1!D14+Existing!D14)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D14-SuperPeak!D14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E14-(AboveHWM!E14+Tier1!E14+Existing!E14)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E14-SuperPeak!E14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F14-(AboveHWM!F14+Tier1!F14+Existing!F14)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F14-SuperPeak!F14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G14-(AboveHWM!G14+Tier1!G14+Existing!G14)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G14-SuperPeak!G14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H14-(AboveHWM!H14+Tier1!H14+Existing!H14)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H14-SuperPeak!H14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I14-(AboveHWM!I14+Tier1!I14+Existing!I14)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I14-SuperPeak!I14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J14-(AboveHWM!J14+Tier1!J14+Existing!J14)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J14-SuperPeak!J14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K14-(AboveHWM!K14+Tier1!K14+Existing!K14)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K14-SuperPeak!K14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L14-(AboveHWM!L14+Tier1!L14+Existing!L14)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L14-SuperPeak!L14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M14-(AboveHWM!M14+Tier1!M14+Existing!M14)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M14-SuperPeak!M14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N14-(AboveHWM!N14+Tier1!N14+Existing!N14)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N14-SuperPeak!N14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O14-(AboveHWM!O14+Tier1!O14+Existing!O14)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O14-SuperPeak!O14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P14-(AboveHWM!P14+Tier1!P14+Existing!P14)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P14-SuperPeak!P14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q14-(AboveHWM!Q14+Tier1!Q14+Existing!Q14)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q14-SuperPeak!Q14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R14-(AboveHWM!R14+Tier1!R14+Existing!R14)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R14-SuperPeak!R14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S14-(AboveHWM!S14+Tier1!S14+Existing!S14)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S14-SuperPeak!S14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T14-(AboveHWM!T14+Tier1!T14+Existing!T14)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T14-SuperPeak!T14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U14-(AboveHWM!U14+Tier1!U14+Existing!U14)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U14-SuperPeak!U14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V14-(AboveHWM!V14+Tier1!V14+Existing!V14)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V14-SuperPeak!V14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W14-(AboveHWM!W14+Tier1!W14+Existing!W14)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W14-SuperPeak!W14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X14-(AboveHWM!X14+Tier1!X14+Existing!X14)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X14-SuperPeak!X14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y14-(AboveHWM!Y14+Tier1!Y14+Existing!Y14)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y14-SuperPeak!Y14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z14-(AboveHWM!Z14+Tier1!Z14+Existing!Z14)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z14-SuperPeak!Z14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA14-(AboveHWM!AA14+Tier1!AA14+Existing!AA14)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA14-SuperPeak!AA14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB14-(AboveHWM!AB14+Tier1!AB14+Existing!AB14)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB14-SuperPeak!AB14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC14-(AboveHWM!AC14+Tier1!AC14+Existing!AC14)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC14-SuperPeak!AC14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD14-(AboveHWM!AD14+Tier1!AD14+Existing!AD14)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD14-SuperPeak!AD14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE14-(AboveHWM!AE14+Tier1!AE14+Existing!AE14)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE14-SuperPeak!AE14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF14-(AboveHWM!AF14+Tier1!AF14+Existing!AF14)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF14-SuperPeak!AF14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG14-(AboveHWM!AG14+Tier1!AG14+Existing!AG14)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG14-SuperPeak!AG14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH14-(AboveHWM!AH14+Tier1!AH14+Existing!AH14)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH14-SuperPeak!AH14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI14-(AboveHWM!AI14+Tier1!AI14+Existing!AI14)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI14-SuperPeak!AI14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ14-(AboveHWM!AJ14+Tier1!AJ14+Existing!AJ14)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ14-SuperPeak!AJ14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK14-(AboveHWM!AK14+Tier1!AK14+Existing!AK14)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK14-SuperPeak!AK14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL14-(AboveHWM!AL14+Tier1!AL14+Existing!AL14)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL14-SuperPeak!AL14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM14-(AboveHWM!AM14+Tier1!AM14+Existing!AM14)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM14-SuperPeak!AM14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN14-(AboveHWM!AN14+Tier1!AN14+Existing!AN14)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN14-SuperPeak!AN14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO14-(AboveHWM!AO14+Tier1!AO14+Existing!AO14)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO14-SuperPeak!AO14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP14-(AboveHWM!AP14+Tier1!AP14+Existing!AP14)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP14-SuperPeak!AP14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ14-(AboveHWM!AQ14+Tier1!AQ14+Existing!AQ14)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ14-SuperPeak!AQ14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR14-(AboveHWM!AR14+Tier1!AR14+Existing!AR14)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR14-SuperPeak!AR14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS14-(AboveHWM!AS14+Tier1!AS14+Existing!AS14)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS14-SuperPeak!AS14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT14-(AboveHWM!AT14+Tier1!AT14+Existing!AT14)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT14-SuperPeak!AT14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU14-(AboveHWM!AU14+Tier1!AU14+Existing!AU14)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU14-SuperPeak!AU14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV14-(AboveHWM!AV14+Tier1!AV14+Existing!AV14)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV14-SuperPeak!AV14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW14-(AboveHWM!AW14+Tier1!AW14+Existing!AW14)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW14-SuperPeak!AW14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX14-(AboveHWM!AX14+Tier1!AX14+Existing!AX14)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX14-SuperPeak!AX14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0},{"$f":"IF($B14=10298,0,IF(VLOOKUP($B14,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B14,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY14-(AboveHWM!AY14+Tier1!AY14+Existing!AY14)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY14-SuperPeak!AY14)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ14,TOCA!$AR14)","v":0}]
[null,10059,"Bandon, City of",{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG15))*TOCA!AQ15","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH15))*TOCA!AR15","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D15-SystemShape!D15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E15-SystemShape!E15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F15-SystemShape!F15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G15-SystemShape!G15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H15-SystemShape!H15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I15-SystemShape!I15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J15-SystemShape!J15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K15-SystemShape!K15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L15-SystemShape!L15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M15-SystemShape!M15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N15-SystemShape!N15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O15-SystemShape!O15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P15-SystemShape!P15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q15-SystemShape!Q15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R15-SystemShape!R15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S15-SystemShape!S15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T15-SystemShape!T15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U15-SystemShape!U15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V15-SystemShape!V15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W15-SystemShape!W15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X15-SystemShape!X15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y15-SystemShape!Y15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z15-SystemShape!Z15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA15-SystemShape!AA15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB15-SystemShape!AB15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC15-SystemShape!AC15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD15-SystemShape!AD15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE15-SystemShape!AE15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF15-SystemShape!AF15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG15-SystemShape!AG15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH15-SystemShape!AH15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI15-SystemShape!AI15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ15-SystemShape!AJ15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK15-SystemShape!AK15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL15-SystemShape!AL15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM15-SystemShape!AM15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN15-SystemShape!AN15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO15-SystemShape!AO15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP15-SystemShape!AP15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ15-SystemShape!AQ15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR15-SystemShape!AR15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS15-SystemShape!AS15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT15-SystemShape!AT15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU15-SystemShape!AU15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV15-SystemShape!AV15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW15-SystemShape!AW15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX15-SystemShape!AX15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY15-SystemShape!AY15))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D15-(AboveHWM!D15+Tier1!D15+Existing!D15)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D15-SuperPeak!D15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E15-(AboveHWM!E15+Tier1!E15+Existing!E15)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E15-SuperPeak!E15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F15-(AboveHWM!F15+Tier1!F15+Existing!F15)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F15-SuperPeak!F15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G15-(AboveHWM!G15+Tier1!G15+Existing!G15)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G15-SuperPeak!G15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H15-(AboveHWM!H15+Tier1!H15+Existing!H15)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H15-SuperPeak!H15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I15-(AboveHWM!I15+Tier1!I15+Existing!I15)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I15-SuperPeak!I15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J15-(AboveHWM!J15+Tier1!J15+Existing!J15)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J15-SuperPeak!J15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K15-(AboveHWM!K15+Tier1!K15+Existing!K15)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K15-SuperPeak!K15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L15-(AboveHWM!L15+Tier1!L15+Existing!L15)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L15-SuperPeak!L15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M15-(AboveHWM!M15+Tier1!M15+Existing!M15)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M15-SuperPeak!M15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N15-(AboveHWM!N15+Tier1!N15+Existing!N15)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N15-SuperPeak!N15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O15-(AboveHWM!O15+Tier1!O15+Existing!O15)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O15-SuperPeak!O15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P15-(AboveHWM!P15+Tier1!P15+Existing!P15)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P15-SuperPeak!P15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q15-(AboveHWM!Q15+Tier1!Q15+Existing!Q15)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q15-SuperPeak!Q15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R15-(AboveHWM!R15+Tier1!R15+Existing!R15)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R15-SuperPeak!R15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S15-(AboveHWM!S15+Tier1!S15+Existing!S15)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S15-SuperPeak!S15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T15-(AboveHWM!T15+Tier1!T15+Existing!T15)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T15-SuperPeak!T15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U15-(AboveHWM!U15+Tier1!U15+Existing!U15)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U15-SuperPeak!U15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V15-(AboveHWM!V15+Tier1!V15+Existing!V15)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V15-SuperPeak!V15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W15-(AboveHWM!W15+Tier1!W15+Existing!W15)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W15-SuperPeak!W15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X15-(AboveHWM!X15+Tier1!X15+Existing!X15)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X15-SuperPeak!X15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y15-(AboveHWM!Y15+Tier1!Y15+Existing!Y15)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y15-SuperPeak!Y15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z15-(AboveHWM!Z15+Tier1!Z15+Existing!Z15)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z15-SuperPeak!Z15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA15-(AboveHWM!AA15+Tier1!AA15+Existing!AA15)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA15-SuperPeak!AA15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB15-(AboveHWM!AB15+Tier1!AB15+Existing!AB15)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB15-SuperPeak!AB15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC15-(AboveHWM!AC15+Tier1!AC15+Existing!AC15)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC15-SuperPeak!AC15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD15-(AboveHWM!AD15+Tier1!AD15+Existing!AD15)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD15-SuperPeak!AD15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE15-(AboveHWM!AE15+Tier1!AE15+Existing!AE15)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE15-SuperPeak!AE15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF15-(AboveHWM!AF15+Tier1!AF15+Existing!AF15)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF15-SuperPeak!AF15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG15-(AboveHWM!AG15+Tier1!AG15+Existing!AG15)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG15-SuperPeak!AG15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH15-(AboveHWM!AH15+Tier1!AH15+Existing!AH15)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH15-SuperPeak!AH15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI15-(AboveHWM!AI15+Tier1!AI15+Existing!AI15)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI15-SuperPeak!AI15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ15-(AboveHWM!AJ15+Tier1!AJ15+Existing!AJ15)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ15-SuperPeak!AJ15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK15-(AboveHWM!AK15+Tier1!AK15+Existing!AK15)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK15-SuperPeak!AK15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL15-(AboveHWM!AL15+Tier1!AL15+Existing!AL15)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL15-SuperPeak!AL15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM15-(AboveHWM!AM15+Tier1!AM15+Existing!AM15)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM15-SuperPeak!AM15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN15-(AboveHWM!AN15+Tier1!AN15+Existing!AN15)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN15-SuperPeak!AN15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO15-(AboveHWM!AO15+Tier1!AO15+Existing!AO15)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO15-SuperPeak!AO15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP15-(AboveHWM!AP15+Tier1!AP15+Existing!AP15)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP15-SuperPeak!AP15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ15-(AboveHWM!AQ15+Tier1!AQ15+Existing!AQ15)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ15-SuperPeak!AQ15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR15-(AboveHWM!AR15+Tier1!AR15+Existing!AR15)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR15-SuperPeak!AR15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS15-(AboveHWM!AS15+Tier1!AS15+Existing!AS15)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS15-SuperPeak!AS15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT15-(AboveHWM!AT15+Tier1!AT15+Existing!AT15)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT15-SuperPeak!AT15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU15-(AboveHWM!AU15+Tier1!AU15+Existing!AU15)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU15-SuperPeak!AU15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV15-(AboveHWM!AV15+Tier1!AV15+Existing!AV15)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV15-SuperPeak!AV15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW15-(AboveHWM!AW15+Tier1!AW15+Existing!AW15)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW15-SuperPeak!AW15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX15-(AboveHWM!AX15+Tier1!AX15+Existing!AX15)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX15-SuperPeak!AX15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0},{"$f":"IF($B15=10298,0,IF(VLOOKUP($B15,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B15,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY15-(AboveHWM!AY15+Tier1!AY15+Existing!AY15)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY15-SuperPeak!AY15)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ15,TOCA!$AR15)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG17))*TOCA!AQ17","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH17))*TOCA!AR17","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D17-SystemShape!D17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E17-SystemShape!E17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F17-SystemShape!F17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G17-SystemShape!G17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H17-SystemShape!H17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I17-SystemShape!I17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J17-SystemShape!J17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K17-SystemShape!K17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L17-SystemShape!L17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M17-SystemShape!M17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N17-SystemShape!N17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O17-SystemShape!O17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P17-SystemShape!P17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q17-SystemShape!Q17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R17-SystemShape!R17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S17-SystemShape!S17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T17-SystemShape!T17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U17-SystemShape!U17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V17-SystemShape!V17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W17-SystemShape!W17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X17-SystemShape!X17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y17-SystemShape!Y17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z17-SystemShape!Z17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA17-SystemShape!AA17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB17-SystemShape!AB17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC17-SystemShape!AC17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD17-SystemShape!AD17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE17-SystemShape!AE17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF17-SystemShape!AF17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG17-SystemShape!AG17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH17-SystemShape!AH17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI17-SystemShape!AI17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ17-SystemShape!AJ17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK17-SystemShape!AK17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL17-SystemShape!AL17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM17-SystemShape!AM17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN17-SystemShape!AN17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO17-SystemShape!AO17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP17-SystemShape!AP17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ17-SystemShape!AQ17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR17-SystemShape!AR17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS17-SystemShape!AS17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT17-SystemShape!AT17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU17-SystemShape!AU17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV17-SystemShape!AV17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW17-SystemShape!AW17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX17-SystemShape!AX17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY17-SystemShape!AY17))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D17-(AboveHWM!D17+Tier1!D17+Existing!D17)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D17-SuperPeak!D17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E17-(AboveHWM!E17+Tier1!E17+Existing!E17)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E17-SuperPeak!E17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F17-(AboveHWM!F17+Tier1!F17+Existing!F17)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F17-SuperPeak!F17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G17-(AboveHWM!G17+Tier1!G17+Existing!G17)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G17-SuperPeak!G17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H17-(AboveHWM!H17+Tier1!H17+Existing!H17)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H17-SuperPeak!H17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I17-(AboveHWM!I17+Tier1!I17+Existing!I17)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I17-SuperPeak!I17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J17-(AboveHWM!J17+Tier1!J17+Existing!J17)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J17-SuperPeak!J17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K17-(AboveHWM!K17+Tier1!K17+Existing!K17)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K17-SuperPeak!K17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L17-(AboveHWM!L17+Tier1!L17+Existing!L17)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L17-SuperPeak!L17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M17-(AboveHWM!M17+Tier1!M17+Existing!M17)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M17-SuperPeak!M17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N17-(AboveHWM!N17+Tier1!N17+Existing!N17)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N17-SuperPeak!N17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O17-(AboveHWM!O17+Tier1!O17+Existing!O17)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O17-SuperPeak!O17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P17-(AboveHWM!P17+Tier1!P17+Existing!P17)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P17-SuperPeak!P17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q17-(AboveHWM!Q17+Tier1!Q17+Existing!Q17)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q17-SuperPeak!Q17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R17-(AboveHWM!R17+Tier1!R17+Existing!R17)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R17-SuperPeak!R17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S17-(AboveHWM!S17+Tier1!S17+Existing!S17)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S17-SuperPeak!S17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T17-(AboveHWM!T17+Tier1!T17+Existing!T17)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T17-SuperPeak!T17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U17-(AboveHWM!U17+Tier1!U17+Existing!U17)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U17-SuperPeak!U17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V17-(AboveHWM!V17+Tier1!V17+Existing!V17)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V17-SuperPeak!V17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W17-(AboveHWM!W17+Tier1!W17+Existing!W17)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W17-SuperPeak!W17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X17-(AboveHWM!X17+Tier1!X17+Existing!X17)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X17-SuperPeak!X17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y17-(AboveHWM!Y17+Tier1!Y17+Existing!Y17)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y17-SuperPeak!Y17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z17-(AboveHWM!Z17+Tier1!Z17+Existing!Z17)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z17-SuperPeak!Z17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA17-(AboveHWM!AA17+Tier1!AA17+Existing!AA17)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA17-SuperPeak!AA17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB17-(AboveHWM!AB17+Tier1!AB17+Existing!AB17)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB17-SuperPeak!AB17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC17-(AboveHWM!AC17+Tier1!AC17+Existing!AC17)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC17-SuperPeak!AC17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD17-(AboveHWM!AD17+Tier1!AD17+Existing!AD17)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD17-SuperPeak!AD17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE17-(AboveHWM!AE17+Tier1!AE17+Existing!AE17)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE17-SuperPeak!AE17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF17-(AboveHWM!AF17+Tier1!AF17+Existing!AF17)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF17-SuperPeak!AF17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG17-(AboveHWM!AG17+Tier1!AG17+Existing!AG17)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG17-SuperPeak!AG17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH17-(AboveHWM!AH17+Tier1!AH17+Existing!AH17)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH17-SuperPeak!AH17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI17-(AboveHWM!AI17+Tier1!AI17+Existing!AI17)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI17-SuperPeak!AI17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ17-(AboveHWM!AJ17+Tier1!AJ17+Existing!AJ17)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ17-SuperPeak!AJ17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK17-(AboveHWM!AK17+Tier1!AK17+Existing!AK17)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK17-SuperPeak!AK17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL17-(AboveHWM!AL17+Tier1!AL17+Existing!AL17)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL17-SuperPeak!AL17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM17-(AboveHWM!AM17+Tier1!AM17+Existing!AM17)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM17-SuperPeak!AM17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN17-(AboveHWM!AN17+Tier1!AN17+Existing!AN17)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN17-SuperPeak!AN17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO17-(AboveHWM!AO17+Tier1!AO17+Existing!AO17)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO17-SuperPeak!AO17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP17-(AboveHWM!AP17+Tier1!AP17+Existing!AP17)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP17-SuperPeak!AP17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ17-(AboveHWM!AQ17+Tier1!AQ17+Existing!AQ17)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ17-SuperPeak!AQ17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR17-(AboveHWM!AR17+Tier1!AR17+Existing!AR17)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR17-SuperPeak!AR17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS17-(AboveHWM!AS17+Tier1!AS17+Existing!AS17)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS17-SuperPeak!AS17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT17-(AboveHWM!AT17+Tier1!AT17+Existing!AT17)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT17-SuperPeak!AT17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU17-(AboveHWM!AU17+Tier1!AU17+Existing!AU17)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU17-SuperPeak!AU17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV17-(AboveHWM!AV17+Tier1!AV17+Existing!AV17)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV17-SuperPeak!AV17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW17-(AboveHWM!AW17+Tier1!AW17+Existing!AW17)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW17-SuperPeak!AW17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX17-(AboveHWM!AX17+Tier1!AX17+Existing!AX17)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX17-SuperPeak!AX17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0},{"$f":"IF($B17=10298,0,IF(VLOOKUP($B17,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B17,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY17-(AboveHWM!AY17+Tier1!AY17+Existing!AY17)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY17-SuperPeak!AY17)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ17,TOCA!$AR17)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG26))*TOCA!AQ26","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH26))*TOCA!AR26","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D26-SystemShape!D26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E26-SystemShape!E26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F26-SystemShape!F26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G26-SystemShape!G26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H26-SystemShape!H26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I26-SystemShape!I26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J26-SystemShape!J26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K26-SystemShape!K26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L26-SystemShape!L26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M26-SystemShape!M26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N26-SystemShape!N26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O26-SystemShape!O26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P26-SystemShape!P26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q26-SystemShape!Q26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R26-SystemShape!R26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S26-SystemShape!S26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T26-SystemShape!T26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U26-SystemShape!U26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V26-SystemShape!V26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W26-SystemShape!W26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X26-SystemShape!X26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y26-SystemShape!Y26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z26-SystemShape!Z26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA26-SystemShape!AA26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB26-SystemShape!AB26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC26-SystemShape!AC26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD26-SystemShape!AD26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE26-SystemShape!AE26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF26-SystemShape!AF26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG26-SystemShape!AG26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH26-SystemShape!AH26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI26-SystemShape!AI26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ26-SystemShape!AJ26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK26-SystemShape!AK26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL26-SystemShape!AL26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM26-SystemShape!AM26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN26-SystemShape!AN26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO26-SystemShape!AO26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP26-SystemShape!AP26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ26-SystemShape!AQ26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR26-SystemShape!AR26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS26-SystemShape!AS26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT26-SystemShape!AT26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU26-SystemShape!AU26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV26-SystemShape!AV26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW26-SystemShape!AW26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX26-SystemShape!AX26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY26-SystemShape!AY26))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D26-(AboveHWM!D26+Tier1!D26+Existing!D26)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D26-SuperPeak!D26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E26-(AboveHWM!E26+Tier1!E26+Existing!E26)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E26-SuperPeak!E26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F26-(AboveHWM!F26+Tier1!F26+Existing!F26)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F26-SuperPeak!F26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G26-(AboveHWM!G26+Tier1!G26+Existing!G26)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G26-SuperPeak!G26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H26-(AboveHWM!H26+Tier1!H26+Existing!H26)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H26-SuperPeak!H26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I26-(AboveHWM!I26+Tier1!I26+Existing!I26)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I26-SuperPeak!I26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J26-(AboveHWM!J26+Tier1!J26+Existing!J26)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J26-SuperPeak!J26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K26-(AboveHWM!K26+Tier1!K26+Existing!K26)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K26-SuperPeak!K26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L26-(AboveHWM!L26+Tier1!L26+Existing!L26)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L26-SuperPeak!L26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M26-(AboveHWM!M26+Tier1!M26+Existing!M26)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M26-SuperPeak!M26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N26-(AboveHWM!N26+Tier1!N26+Existing!N26)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N26-SuperPeak!N26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O26-(AboveHWM!O26+Tier1!O26+Existing!O26)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O26-SuperPeak!O26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P26-(AboveHWM!P26+Tier1!P26+Existing!P26)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P26-SuperPeak!P26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q26-(AboveHWM!Q26+Tier1!Q26+Existing!Q26)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q26-SuperPeak!Q26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R26-(AboveHWM!R26+Tier1!R26+Existing!R26)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R26-SuperPeak!R26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S26-(AboveHWM!S26+Tier1!S26+Existing!S26)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S26-SuperPeak!S26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T26-(AboveHWM!T26+Tier1!T26+Existing!T26)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T26-SuperPeak!T26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U26-(AboveHWM!U26+Tier1!U26+Existing!U26)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U26-SuperPeak!U26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V26-(AboveHWM!V26+Tier1!V26+Existing!V26)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V26-SuperPeak!V26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W26-(AboveHWM!W26+Tier1!W26+Existing!W26)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W26-SuperPeak!W26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X26-(AboveHWM!X26+Tier1!X26+Existing!X26)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X26-SuperPeak!X26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y26-(AboveHWM!Y26+Tier1!Y26+Existing!Y26)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y26-SuperPeak!Y26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z26-(AboveHWM!Z26+Tier1!Z26+Existing!Z26)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z26-SuperPeak!Z26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA26-(AboveHWM!AA26+Tier1!AA26+Existing!AA26)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA26-SuperPeak!AA26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB26-(AboveHWM!AB26+Tier1!AB26+Existing!AB26)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB26-SuperPeak!AB26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC26-(AboveHWM!AC26+Tier1!AC26+Existing!AC26)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC26-SuperPeak!AC26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD26-(AboveHWM!AD26+Tier1!AD26+Existing!AD26)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD26-SuperPeak!AD26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE26-(AboveHWM!AE26+Tier1!AE26+Existing!AE26)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE26-SuperPeak!AE26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF26-(AboveHWM!AF26+Tier1!AF26+Existing!AF26)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF26-SuperPeak!AF26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG26-(AboveHWM!AG26+Tier1!AG26+Existing!AG26)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG26-SuperPeak!AG26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH26-(AboveHWM!AH26+Tier1!AH26+Existing!AH26)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH26-SuperPeak!AH26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI26-(AboveHWM!AI26+Tier1!AI26+Existing!AI26)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI26-SuperPeak!AI26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ26-(AboveHWM!AJ26+Tier1!AJ26+Existing!AJ26)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ26-SuperPeak!AJ26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK26-(AboveHWM!AK26+Tier1!AK26+Existing!AK26)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK26-SuperPeak!AK26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL26-(AboveHWM!AL26+Tier1!AL26+Existing!AL26)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL26-SuperPeak!AL26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM26-(AboveHWM!AM26+Tier1!AM26+Existing!AM26)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM26-SuperPeak!AM26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN26-(AboveHWM!AN26+Tier1!AN26+Existing!AN26)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN26-SuperPeak!AN26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO26-(AboveHWM!AO26+Tier1!AO26+Existing!AO26)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO26-SuperPeak!AO26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP26-(AboveHWM!AP26+Tier1!AP26+Existing!AP26)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP26-SuperPeak!AP26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ26-(AboveHWM!AQ26+Tier1!AQ26+Existing!AQ26)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ26-SuperPeak!AQ26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR26-(AboveHWM!AR26+Tier1!AR26+Existing!AR26)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR26-SuperPeak!AR26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS26-(AboveHWM!AS26+Tier1!AS26+Existing!AS26)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS26-SuperPeak!AS26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT26-(AboveHWM!AT26+Tier1!AT26+Existing!AT26)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT26-SuperPeak!AT26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU26-(AboveHWM!AU26+Tier1!AU26+Existing!AU26)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU26-SuperPeak!AU26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV26-(AboveHWM!AV26+Tier1!AV26+Existing!AV26)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV26-SuperPeak!AV26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW26-(AboveHWM!AW26+Tier1!AW26+Existing!AW26)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW26-SuperPeak!AW26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX26-(AboveHWM!AX26+Tier1!AX26+Existing!AX26)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX26-SuperPeak!AX26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0},{"$f":"IF($B26=10298,0,IF(VLOOKUP($B26,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B26,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY26-(AboveHWM!AY26+Tier1!AY26+Existing!AY26)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY26-SuperPeak!AY26)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ26,TOCA!$AR26)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG35))*TOCA!AQ35","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH35))*TOCA!AR35","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D35-SystemShape!D35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E35-SystemShape!E35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F35-SystemShape!F35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G35-SystemShape!G35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H35-SystemShape!H35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I35-SystemShape!I35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J35-SystemShape!J35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K35-SystemShape!K35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L35-SystemShape!L35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M35-SystemShape!M35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N35-SystemShape!N35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O35-SystemShape!O35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P35-SystemShape!P35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q35-SystemShape!Q35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R35-SystemShape!R35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S35-SystemShape!S35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T35-SystemShape!T35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U35-SystemShape!U35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V35-SystemShape!V35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W35-SystemShape!W35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X35-SystemShape!X35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y35-SystemShape!Y35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z35-SystemShape!Z35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA35-SystemShape!AA35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB35-SystemShape!AB35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC35-SystemShape!AC35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD35-SystemShape!AD35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE35-SystemShape!AE35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF35-SystemShape!AF35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG35-SystemShape!AG35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH35-SystemShape!AH35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI35-SystemShape!AI35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ35-SystemShape!AJ35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK35-SystemShape!AK35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL35-SystemShape!AL35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM35-SystemShape!AM35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN35-SystemShape!AN35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO35-SystemShape!AO35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP35-SystemShape!AP35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ35-SystemShape!AQ35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR35-SystemShape!AR35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS35-SystemShape!AS35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT35-SystemShape!AT35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU35-SystemShape!AU35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV35-SystemShape!AV35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW35-SystemShape!AW35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX35-SystemShape!AX35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY35-SystemShape!AY35))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D35-(AboveHWM!D35+Tier1!D35+Existing!D35)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D35-SuperPeak!D35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E35-(AboveHWM!E35+Tier1!E35+Existing!E35)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E35-SuperPeak!E35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F35-(AboveHWM!F35+Tier1!F35+Existing!F35)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F35-SuperPeak!F35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G35-(AboveHWM!G35+Tier1!G35+Existing!G35)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G35-SuperPeak!G35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H35-(AboveHWM!H35+Tier1!H35+Existing!H35)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H35-SuperPeak!H35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I35-(AboveHWM!I35+Tier1!I35+Existing!I35)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I35-SuperPeak!I35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J35-(AboveHWM!J35+Tier1!J35+Existing!J35)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J35-SuperPeak!J35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K35-(AboveHWM!K35+Tier1!K35+Existing!K35)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K35-SuperPeak!K35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L35-(AboveHWM!L35+Tier1!L35+Existing!L35)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L35-SuperPeak!L35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M35-(AboveHWM!M35+Tier1!M35+Existing!M35)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M35-SuperPeak!M35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N35-(AboveHWM!N35+Tier1!N35+Existing!N35)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N35-SuperPeak!N35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O35-(AboveHWM!O35+Tier1!O35+Existing!O35)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O35-SuperPeak!O35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P35-(AboveHWM!P35+Tier1!P35+Existing!P35)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P35-SuperPeak!P35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q35-(AboveHWM!Q35+Tier1!Q35+Existing!Q35)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q35-SuperPeak!Q35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R35-(AboveHWM!R35+Tier1!R35+Existing!R35)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R35-SuperPeak!R35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S35-(AboveHWM!S35+Tier1!S35+Existing!S35)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S35-SuperPeak!S35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T35-(AboveHWM!T35+Tier1!T35+Existing!T35)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T35-SuperPeak!T35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U35-(AboveHWM!U35+Tier1!U35+Existing!U35)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U35-SuperPeak!U35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V35-(AboveHWM!V35+Tier1!V35+Existing!V35)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V35-SuperPeak!V35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W35-(AboveHWM!W35+Tier1!W35+Existing!W35)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W35-SuperPeak!W35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X35-(AboveHWM!X35+Tier1!X35+Existing!X35)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X35-SuperPeak!X35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y35-(AboveHWM!Y35+Tier1!Y35+Existing!Y35)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y35-SuperPeak!Y35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z35-(AboveHWM!Z35+Tier1!Z35+Existing!Z35)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z35-SuperPeak!Z35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA35-(AboveHWM!AA35+Tier1!AA35+Existing!AA35)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA35-SuperPeak!AA35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB35-(AboveHWM!AB35+Tier1!AB35+Existing!AB35)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB35-SuperPeak!AB35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC35-(AboveHWM!AC35+Tier1!AC35+Existing!AC35)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC35-SuperPeak!AC35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD35-(AboveHWM!AD35+Tier1!AD35+Existing!AD35)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD35-SuperPeak!AD35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE35-(AboveHWM!AE35+Tier1!AE35+Existing!AE35)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE35-SuperPeak!AE35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF35-(AboveHWM!AF35+Tier1!AF35+Existing!AF35)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF35-SuperPeak!AF35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG35-(AboveHWM!AG35+Tier1!AG35+Existing!AG35)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG35-SuperPeak!AG35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH35-(AboveHWM!AH35+Tier1!AH35+Existing!AH35)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH35-SuperPeak!AH35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI35-(AboveHWM!AI35+Tier1!AI35+Existing!AI35)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI35-SuperPeak!AI35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ35-(AboveHWM!AJ35+Tier1!AJ35+Existing!AJ35)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ35-SuperPeak!AJ35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK35-(AboveHWM!AK35+Tier1!AK35+Existing!AK35)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK35-SuperPeak!AK35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL35-(AboveHWM!AL35+Tier1!AL35+Existing!AL35)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL35-SuperPeak!AL35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM35-(AboveHWM!AM35+Tier1!AM35+Existing!AM35)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM35-SuperPeak!AM35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN35-(AboveHWM!AN35+Tier1!AN35+Existing!AN35)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN35-SuperPeak!AN35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO35-(AboveHWM!AO35+Tier1!AO35+Existing!AO35)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO35-SuperPeak!AO35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP35-(AboveHWM!AP35+Tier1!AP35+Existing!AP35)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP35-SuperPeak!AP35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ35-(AboveHWM!AQ35+Tier1!AQ35+Existing!AQ35)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ35-SuperPeak!AQ35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR35-(AboveHWM!AR35+Tier1!AR35+Existing!AR35)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR35-SuperPeak!AR35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS35-(AboveHWM!AS35+Tier1!AS35+Existing!AS35)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS35-SuperPeak!AS35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT35-(AboveHWM!AT35+Tier1!AT35+Existing!AT35)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT35-SuperPeak!AT35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU35-(AboveHWM!AU35+Tier1!AU35+Existing!AU35)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU35-SuperPeak!AU35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV35-(AboveHWM!AV35+Tier1!AV35+Existing!AV35)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV35-SuperPeak!AV35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW35-(AboveHWM!AW35+Tier1!AW35+Existing!AW35)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW35-SuperPeak!AW35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX35-(AboveHWM!AX35+Tier1!AX35+Existing!AX35)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX35-SuperPeak!AX35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0},{"$f":"IF($B35=10298,0,IF(VLOOKUP($B35,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B35,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY35-(AboveHWM!AY35+Tier1!AY35+Existing!AY35)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY35-SuperPeak!AY35)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ35,TOCA!$AR35)","v":0}]
[null,10106,"Clearwater Power",{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG44))*TOCA!AQ44","v":2.3913649524686962E-4},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH44))*TOCA!AR44","v":2.4017708090791072E-4},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D44-SystemShape!D44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":91.772932378385505},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E44-SystemShape!E44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":5.0360825970614584},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F44-SystemShape!F44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":51.872091250394384},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G44-SystemShape!G44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":44.798400330012441},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H44-SystemShape!H44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":181.34286689890774},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I44-SystemShape!I44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":135.72678640502932},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J44-SystemShape!J44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":140.16446054528953},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K44-SystemShape!K44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":132.83869019929938},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L44-SystemShape!L44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":87.754678450214229},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M44-SystemShape!M44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":96.204954201608729},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N44-SystemShape!N44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-9.6271799949114456},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O44-SystemShape!O44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-34.376258815719964},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P44-SystemShape!P44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":64.847747432462555},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q44-SystemShape!Q44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":2.8192705118106165},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R44-SystemShape!R44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-176.71945917251782},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S44-SystemShape!S44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-129.51290109152302},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T44-SystemShape!T44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-223.92276789889746},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U44-SystemShape!U44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-163.20842464698265},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V44-SystemShape!V44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-68.046013821412572},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W44-SystemShape!W44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-59.957199215449656},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X44-SystemShape!X44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-35.794898948476728},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y44-SystemShape!Y44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-55.647744092873992},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z44-SystemShape!Z44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-20.353575274522505},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA44-SystemShape!AA44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-58.15436618291929},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB44-SystemShape!AB44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":92.225771673962569},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC44-SystemShape!AC44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":5.0705004294085612},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD44-SystemShape!AD44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":52.491177396095374},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE44-SystemShape!AE44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":44.837183600857536},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF44-SystemShape!AF44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":182.51453740382405},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG44-SystemShape!AG44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":136.00082172362318},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH44-SystemShape!AH44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":141.05144636925121},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI44-SystemShape!AI44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":133.20487642884808},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ44-SystemShape!AJ44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":89.716183205574765},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK44-SystemShape!AK44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":93.80087524683708},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL44-SystemShape!AL44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-9.2835894470700904},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM44-SystemShape!AM44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-34.838862769859659},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN44-SystemShape!AN44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":65.558107596018502},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO44-SystemShape!AO44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":2.6476065024921422},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP44-SystemShape!AP44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-177.13173159609275},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ44-SystemShape!AQ44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-130.36724881652978},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR44-SystemShape!AR44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-224.24937659676576},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS44-SystemShape!AS44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-164.32036617087812},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT44-SystemShape!AT44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-67.887503307633892},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU44-SystemShape!AU44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-60.605712609348046},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV44-SystemShape!AV44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-35.091385657865935},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW44-SystemShape!AW44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-56.682098467853436},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX44-SystemShape!AX44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-20.210043003422463},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY44-SystemShape!AY44))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ44,TOCA!$AR44)","v":-58.394490888087468},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D44-(AboveHWM!D44+Tier1!D44+Existing!D44)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D44-SuperPeak!D44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":234.86663792936784},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E44-(AboveHWM!E44+Tier1!E44+Existing!E44)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E44-SuperPeak!E44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F44-(AboveHWM!F44+Tier1!F44+Existing!F44)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F44-SuperPeak!F44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":438.42504256878436},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G44-(AboveHWM!G44+Tier1!G44+Existing!G44)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G44-SuperPeak!G44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H44-(AboveHWM!H44+Tier1!H44+Existing!H44)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H44-SuperPeak!H44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":375.29387787386406},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I44-(AboveHWM!I44+Tier1!I44+Existing!I44)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I44-SuperPeak!I44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J44-(AboveHWM!J44+Tier1!J44+Existing!J44)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J44-SuperPeak!J44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":193.74159607170122},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K44-(AboveHWM!K44+Tier1!K44+Existing!K44)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K44-SuperPeak!K44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L44-(AboveHWM!L44+Tier1!L44+Existing!L44)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L44-SuperPeak!L44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":353.52087028351292},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M44-(AboveHWM!M44+Tier1!M44+Existing!M44)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M44-SuperPeak!M44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N44-(AboveHWM!N44+Tier1!N44+Existing!N44)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N44-SuperPeak!N44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":297.99340204178458},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O44-(AboveHWM!O44+Tier1!O44+Existing!O44)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O44-SuperPeak!O44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P44-(AboveHWM!P44+Tier1!P44+Existing!P44)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P44-SuperPeak!P44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":344.34932178096602},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q44-(AboveHWM!Q44+Tier1!Q44+Existing!Q44)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q44-SuperPeak!Q44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R44-(AboveHWM!R44+Tier1!R44+Existing!R44)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R44-SuperPeak!R44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":334.28681515702579},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S44-(AboveHWM!S44+Tier1!S44+Existing!S44)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S44-SuperPeak!S44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T44-(AboveHWM!T44+Tier1!T44+Existing!T44)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T44-SuperPeak!T44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":189.90845065748158},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U44-(AboveHWM!U44+Tier1!U44+Existing!U44)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U44-SuperPeak!U44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V44-(AboveHWM!V44+Tier1!V44+Existing!V44)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V44-SuperPeak!V44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":257.66532812062076},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W44-(AboveHWM!W44+Tier1!W44+Existing!W44)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W44-SuperPeak!W44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X44-(AboveHWM!X44+Tier1!X44+Existing!X44)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X44-SuperPeak!X44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":251.40663372473557},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y44-(AboveHWM!Y44+Tier1!Y44+Existing!Y44)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y44-SuperPeak!Y44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z44-(AboveHWM!Z44+Tier1!Z44+Existing!Z44)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z44-SuperPeak!Z44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":182.19090301842974},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA44-(AboveHWM!AA44+Tier1!AA44+Existing!AA44)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA44-SuperPeak!AA44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB44-(AboveHWM!AB44+Tier1!AB44+Existing!AB44)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB44-SuperPeak!AB44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":303.59477071807248},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC44-(AboveHWM!AC44+Tier1!AC44+Existing!AC44)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC44-SuperPeak!AC44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD44-(AboveHWM!AD44+Tier1!AD44+Existing!AD44)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD44-SuperPeak!AD44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":444.46453620859342},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE44-(AboveHWM!AE44+Tier1!AE44+Existing!AE44)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE44-SuperPeak!AE44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF44-(AboveHWM!AF44+Tier1!AF44+Existing!AF44)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF44-SuperPeak!AF44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":381.01461365635043},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG44-(AboveHWM!AG44+Tier1!AG44+Existing!AG44)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG44-SuperPeak!AG44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH44-(AboveHWM!AH44+Tier1!AH44+Existing!AH44)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH44-SuperPeak!AH44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":199.10479773626338},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI44-(AboveHWM!AI44+Tier1!AI44+Existing!AI44)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI44-SuperPeak!AI44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ44-(AboveHWM!AJ44+Tier1!AJ44+Existing!AJ44)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ44-SuperPeak!AJ44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":335.21790695298},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK44-(AboveHWM!AK44+Tier1!AK44+Existing!AK44)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK44-SuperPeak!AK44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL44-(AboveHWM!AL44+Tier1!AL44+Existing!AL44)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL44-SuperPeak!AL44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":303.33651029972413},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM44-(AboveHWM!AM44+Tier1!AM44+Existing!AM44)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM44-SuperPeak!AM44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN44-(AboveHWM!AN44+Tier1!AN44+Existing!AN44)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN44-SuperPeak!AN44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":349.93359425585589},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO44-(AboveHWM!AO44+Tier1!AO44+Existing!AO44)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO44-SuperPeak!AO44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP44-(AboveHWM!AP44+Tier1!AP44+Existing!AP44)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP44-SuperPeak!AP44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":339.92806028571096},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ44-(AboveHWM!AQ44+Tier1!AQ44+Existing!AQ44)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ44-SuperPeak!AQ44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR44-(AboveHWM!AR44+Tier1!AR44+Existing!AR44)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR44-SuperPeak!AR44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":194.15948042736275},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS44-(AboveHWM!AS44+Tier1!AS44+Existing!AS44)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS44-SuperPeak!AS44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT44-(AboveHWM!AT44+Tier1!AT44+Existing!AT44)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT44-SuperPeak!AT44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":262.66678472817284},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU44-(AboveHWM!AU44+Tier1!AU44+Existing!AU44)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU44-SuperPeak!AU44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV44-(AboveHWM!AV44+Tier1!AV44+Existing!AV44)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV44-SuperPeak!AV44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":194.20996236635347},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW44-(AboveHWM!AW44+Tier1!AW44+Existing!AW44)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW44-SuperPeak!AW44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX44-(AboveHWM!AX44+Tier1!AX44+Existing!AX44)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX44-SuperPeak!AX44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":250.7398425813478},{"$f":"IF($B44=10298,0,IF(VLOOKUP($B44,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B44,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY44-(AboveHWM!AY44+Tier1!AY44+Existing!AY44)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY44-SuperPeak!AY44)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ44,TOCA!$AR44)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG53))*TOCA!AQ53","v":1.8230800000000003E-4},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH53))*TOCA!AR53","v":1.8268599999999999E-4},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D53-SystemShape!D53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":48.495702684911961},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E53-SystemShape!E53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":18.027921163545955},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F53-SystemShape!F53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-7.7842657930240788},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G53-SystemShape!G53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":0.86706853965195485},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H53-SystemShape!H53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":138.94173589438799},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I53-SystemShape!I53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":139.18366126963193},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J53-SystemShape!J53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":97.478814821780063},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K53-SystemShape!K53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":92.146342209067967},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L53-SystemShape!L53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":38.279971291267998},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M53-SystemShape!M53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":55.076583658627953},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N53-SystemShape!N53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-11.321613652804045},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O53-SystemShape!O53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":5.4530784963759933},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P53-SystemShape!P53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":67.684412899529988},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q53-SystemShape!Q53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":15.641994215281022},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R53-SystemShape!R53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-136.38903592518406},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S53-SystemShape!S53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-104.29215414781805},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T53-SystemShape!T53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-191.13588497320805},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U53-SystemShape!U53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-104.61919663578605},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V53-SystemShape!V53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-26.907196831312042},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W53-SystemShape!W53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-33.287842774270011},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X53-SystemShape!X53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":1.7901854141779314},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y53-SystemShape!Y53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-36.482659861293797},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z53-SystemShape!Z53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-40.985086856392066},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA53-SystemShape!AA53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-25.974234612032053},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB53-SystemShape!AB53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":70.026708839303964},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC53-SystemShape!AC53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-3.0083628126929312},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD53-SystemShape!AD53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-7.5498520030080005},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE53-SystemShape!AE53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":1.0337564171340183},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF53-SystemShape!AF53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":139.56238228504606},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG53-SystemShape!AG53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":139.70905565254401},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH53-SystemShape!AH53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":98.012793353510176},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI53-SystemShape!AI53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":92.555286034106018},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ53-SystemShape!AJ53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":33.267659223246142},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK53-SystemShape!AK53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":55.760363905245988},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL53-SystemShape!AL53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-11.081763077517953},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM53-SystemShape!AM53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":5.6389510642920779},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN53-SystemShape!AN53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":68.065422759635069},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO53-SystemShape!AO53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":15.817193526739613},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP53-SystemShape!AP53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-136.46791269372798},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ53-SystemShape!AQ53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-104.38365628973092},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR53-SystemShape!AR53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-191.33678796923593},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS53-SystemShape!AS53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-104.71664260638703},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT53-SystemShape!AT53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-26.736114838103944},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU53-SystemShape!AU53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-33.226977927465015},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV53-SystemShape!AV53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-19.107668270648965},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW53-SystemShape!AW53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-15.30154085547708},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX53-SystemShape!AX53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-21.704683523963961},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY53-SystemShape!AY53))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ53,TOCA!$AR53)","v":-45.081728133344001},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D53-(AboveHWM!D53+Tier1!D53+Existing!D53)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D53-SuperPeak!D53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":176.24973557692286},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E53-(AboveHWM!E53+Tier1!E53+Existing!E53)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E53-SuperPeak!E53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F53-(AboveHWM!F53+Tier1!F53+Existing!F53)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F53-SuperPeak!F53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":233.09527500000021},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G53-(AboveHWM!G53+Tier1!G53+Existing!G53)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G53-SuperPeak!G53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H53-(AboveHWM!H53+Tier1!H53+Existing!H53)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H53-SuperPeak!H53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":333.54387500000001},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I53-(AboveHWM!I53+Tier1!I53+Existing!I53)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I53-SuperPeak!I53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J53-(AboveHWM!J53+Tier1!J53+Existing!J53)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J53-SuperPeak!J53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":296.37495192307682},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K53-(AboveHWM!K53+Tier1!K53+Existing!K53)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K53-SuperPeak!K53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L53-(AboveHWM!L53+Tier1!L53+Existing!L53)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L53-SuperPeak!L53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":192.75095000000007},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M53-(AboveHWM!M53+Tier1!M53+Existing!M53)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M53-SuperPeak!M53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N53-(AboveHWM!N53+Tier1!N53+Existing!N53)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N53-SuperPeak!N53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":369.48153846153838},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O53-(AboveHWM!O53+Tier1!O53+Existing!O53)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O53-SuperPeak!O53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P53-(AboveHWM!P53+Tier1!P53+Existing!P53)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P53-SuperPeak!P53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":234.76805288461549},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q53-(AboveHWM!Q53+Tier1!Q53+Existing!Q53)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q53-SuperPeak!Q53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R53-(AboveHWM!R53+Tier1!R53+Existing!R53)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R53-SuperPeak!R53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":173.40194711538444},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S53-(AboveHWM!S53+Tier1!S53+Existing!S53)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S53-SuperPeak!S53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T53-(AboveHWM!T53+Tier1!T53+Existing!T53)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T53-SuperPeak!T53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":236.11490000000009},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U53-(AboveHWM!U53+Tier1!U53+Existing!U53)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U53-SuperPeak!U53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V53-(AboveHWM!V53+Tier1!V53+Existing!V53)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V53-SuperPeak!V53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":237.76358173076932},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W53-(AboveHWM!W53+Tier1!W53+Existing!W53)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W53-SuperPeak!W53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X53-(AboveHWM!X53+Tier1!X53+Existing!X53)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X53-SuperPeak!X53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":423.319652777778},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y53-(AboveHWM!Y53+Tier1!Y53+Existing!Y53)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y53-SuperPeak!Y53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z53-(AboveHWM!Z53+Tier1!Z53+Existing!Z53)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z53-SuperPeak!Z53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":99.082812500000003},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA53-(AboveHWM!AA53+Tier1!AA53+Existing!AA53)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA53-SuperPeak!AA53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB53-(AboveHWM!AB53+Tier1!AB53+Existing!AB53)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB53-SuperPeak!AB53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":174.7527314814815},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC53-(AboveHWM!AC53+Tier1!AC53+Existing!AC53)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC53-SuperPeak!AC53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD53-(AboveHWM!AD53+Tier1!AD53+Existing!AD53)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD53-SuperPeak!AD53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":234.74429999999987},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE53-(AboveHWM!AE53+Tier1!AE53+Existing!AE53)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE53-SuperPeak!AE53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF53-(AboveHWM!AF53+Tier1!AF53+Existing!AF53)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF53-SuperPeak!AF53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":335.45539999999994},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG53-(AboveHWM!AG53+Tier1!AG53+Existing!AG53)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG53-SuperPeak!AG53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH53-(AboveHWM!AH53+Tier1!AH53+Existing!AH53)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH53-SuperPeak!AH53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":298.06689903846177},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI53-(AboveHWM!AI53+Tier1!AI53+Existing!AI53)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI53-SuperPeak!AI53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ53-(AboveHWM!AJ53+Tier1!AJ53+Existing!AJ53)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ53-SuperPeak!AJ53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":195.89536458333299},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK53-(AboveHWM!AK53+Tier1!AK53+Existing!AK53)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK53-SuperPeak!AK53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL53-(AboveHWM!AL53+Tier1!AL53+Existing!AL53)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL53-SuperPeak!AL53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":371.86019230769244},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM53-(AboveHWM!AM53+Tier1!AM53+Existing!AM53)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM53-SuperPeak!AM53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN53-(AboveHWM!AN53+Tier1!AN53+Existing!AN53)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN53-SuperPeak!AN53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":236.76843750000009},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO53-(AboveHWM!AO53+Tier1!AO53+Existing!AO53)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO53-SuperPeak!AO53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP53-(AboveHWM!AP53+Tier1!AP53+Existing!AP53)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP53-SuperPeak!AP53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":174.79774038461551},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ53-(AboveHWM!AQ53+Tier1!AQ53+Existing!AQ53)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ53-SuperPeak!AQ53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR53-(AboveHWM!AR53+Tier1!AR53+Existing!AR53)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR53-SuperPeak!AR53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":237.31295000000014},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS53-(AboveHWM!AS53+Tier1!AS53+Existing!AS53)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS53-SuperPeak!AS53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT53-(AboveHWM!AT53+Tier1!AT53+Existing!AT53)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT53-SuperPeak!AT53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":238.975456730769},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU53-(AboveHWM!AU53+Tier1!AU53+Existing!AU53)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU53-SuperPeak!AU53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV53-(AboveHWM!AV53+Tier1!AV53+Existing!AV53)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV53-SuperPeak!AV53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":426.35266826923078},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW53-(AboveHWM!AW53+Tier1!AW53+Existing!AW53)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW53-SuperPeak!AW53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX53-(AboveHWM!AX53+Tier1!AX53+Existing!AX53)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX53-SuperPeak!AX53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":97.440174999999869},{"$f":"IF($B53=10298,0,IF(VLOOKUP($B53,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B53,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY53-(AboveHWM!AY53+Tier1!AY53+Existing!AY53)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY53-SuperPeak!AY53)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ53,TOCA!$AR53)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG62))*TOCA!AQ62","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH62))*TOCA!AR62","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D62-SystemShape!D62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E62-SystemShape!E62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F62-SystemShape!F62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G62-SystemShape!G62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H62-SystemShape!H62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I62-SystemShape!I62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J62-SystemShape!J62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K62-SystemShape!K62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L62-SystemShape!L62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M62-SystemShape!M62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N62-SystemShape!N62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O62-SystemShape!O62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P62-SystemShape!P62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q62-SystemShape!Q62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R62-SystemShape!R62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S62-SystemShape!S62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T62-SystemShape!T62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U62-SystemShape!U62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V62-SystemShape!V62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W62-SystemShape!W62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X62-SystemShape!X62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y62-SystemShape!Y62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z62-SystemShape!Z62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA62-SystemShape!AA62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB62-SystemShape!AB62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC62-SystemShape!AC62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD62-SystemShape!AD62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE62-SystemShape!AE62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF62-SystemShape!AF62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG62-SystemShape!AG62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH62-SystemShape!AH62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI62-SystemShape!AI62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ62-SystemShape!AJ62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK62-SystemShape!AK62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL62-SystemShape!AL62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM62-SystemShape!AM62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN62-SystemShape!AN62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO62-SystemShape!AO62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP62-SystemShape!AP62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ62-SystemShape!AQ62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR62-SystemShape!AR62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS62-SystemShape!AS62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT62-SystemShape!AT62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU62-SystemShape!AU62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV62-SystemShape!AV62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW62-SystemShape!AW62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX62-SystemShape!AX62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY62-SystemShape!AY62))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D62-(AboveHWM!D62+Tier1!D62+Existing!D62)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D62-SuperPeak!D62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E62-(AboveHWM!E62+Tier1!E62+Existing!E62)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E62-SuperPeak!E62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F62-(AboveHWM!F62+Tier1!F62+Existing!F62)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F62-SuperPeak!F62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G62-(AboveHWM!G62+Tier1!G62+Existing!G62)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G62-SuperPeak!G62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H62-(AboveHWM!H62+Tier1!H62+Existing!H62)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H62-SuperPeak!H62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I62-(AboveHWM!I62+Tier1!I62+Existing!I62)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I62-SuperPeak!I62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J62-(AboveHWM!J62+Tier1!J62+Existing!J62)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J62-SuperPeak!J62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K62-(AboveHWM!K62+Tier1!K62+Existing!K62)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K62-SuperPeak!K62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L62-(AboveHWM!L62+Tier1!L62+Existing!L62)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L62-SuperPeak!L62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M62-(AboveHWM!M62+Tier1!M62+Existing!M62)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M62-SuperPeak!M62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N62-(AboveHWM!N62+Tier1!N62+Existing!N62)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N62-SuperPeak!N62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O62-(AboveHWM!O62+Tier1!O62+Existing!O62)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O62-SuperPeak!O62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P62-(AboveHWM!P62+Tier1!P62+Existing!P62)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P62-SuperPeak!P62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q62-(AboveHWM!Q62+Tier1!Q62+Existing!Q62)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q62-SuperPeak!Q62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R62-(AboveHWM!R62+Tier1!R62+Existing!R62)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R62-SuperPeak!R62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S62-(AboveHWM!S62+Tier1!S62+Existing!S62)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S62-SuperPeak!S62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T62-(AboveHWM!T62+Tier1!T62+Existing!T62)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T62-SuperPeak!T62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U62-(AboveHWM!U62+Tier1!U62+Existing!U62)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U62-SuperPeak!U62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V62-(AboveHWM!V62+Tier1!V62+Existing!V62)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V62-SuperPeak!V62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W62-(AboveHWM!W62+Tier1!W62+Existing!W62)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W62-SuperPeak!W62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X62-(AboveHWM!X62+Tier1!X62+Existing!X62)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X62-SuperPeak!X62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y62-(AboveHWM!Y62+Tier1!Y62+Existing!Y62)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y62-SuperPeak!Y62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z62-(AboveHWM!Z62+Tier1!Z62+Existing!Z62)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z62-SuperPeak!Z62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA62-(AboveHWM!AA62+Tier1!AA62+Existing!AA62)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA62-SuperPeak!AA62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB62-(AboveHWM!AB62+Tier1!AB62+Existing!AB62)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB62-SuperPeak!AB62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC62-(AboveHWM!AC62+Tier1!AC62+Existing!AC62)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC62-SuperPeak!AC62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD62-(AboveHWM!AD62+Tier1!AD62+Existing!AD62)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD62-SuperPeak!AD62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE62-(AboveHWM!AE62+Tier1!AE62+Existing!AE62)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE62-SuperPeak!AE62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF62-(AboveHWM!AF62+Tier1!AF62+Existing!AF62)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF62-SuperPeak!AF62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG62-(AboveHWM!AG62+Tier1!AG62+Existing!AG62)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG62-SuperPeak!AG62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH62-(AboveHWM!AH62+Tier1!AH62+Existing!AH62)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH62-SuperPeak!AH62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI62-(AboveHWM!AI62+Tier1!AI62+Existing!AI62)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI62-SuperPeak!AI62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ62-(AboveHWM!AJ62+Tier1!AJ62+Existing!AJ62)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ62-SuperPeak!AJ62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK62-(AboveHWM!AK62+Tier1!AK62+Existing!AK62)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK62-SuperPeak!AK62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL62-(AboveHWM!AL62+Tier1!AL62+Existing!AL62)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL62-SuperPeak!AL62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM62-(AboveHWM!AM62+Tier1!AM62+Existing!AM62)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM62-SuperPeak!AM62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN62-(AboveHWM!AN62+Tier1!AN62+Existing!AN62)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN62-SuperPeak!AN62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO62-(AboveHWM!AO62+Tier1!AO62+Existing!AO62)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO62-SuperPeak!AO62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP62-(AboveHWM!AP62+Tier1!AP62+Existing!AP62)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP62-SuperPeak!AP62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ62-(AboveHWM!AQ62+Tier1!AQ62+Existing!AQ62)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ62-SuperPeak!AQ62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR62-(AboveHWM!AR62+Tier1!AR62+Existing!AR62)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR62-SuperPeak!AR62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS62-(AboveHWM!AS62+Tier1!AS62+Existing!AS62)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS62-SuperPeak!AS62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT62-(AboveHWM!AT62+Tier1!AT62+Existing!AT62)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT62-SuperPeak!AT62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU62-(AboveHWM!AU62+Tier1!AU62+Existing!AU62)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU62-SuperPeak!AU62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV62-(AboveHWM!AV62+Tier1!AV62+Existing!AV62)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV62-SuperPeak!AV62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW62-(AboveHWM!AW62+Tier1!AW62+Existing!AW62)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW62-SuperPeak!AW62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX62-(AboveHWM!AX62+Tier1!AX62+Existing!AX62)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX62-SuperPeak!AX62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0},{"$f":"IF($B62=10298,0,IF(VLOOKUP($B62,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B62,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY62-(AboveHWM!AY62+Tier1!AY62+Existing!AY62)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY62-SuperPeak!AY62)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ62,TOCA!$AR62)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG71))*TOCA!AQ71","v":6.668565717044907E-5},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH71))*TOCA!AR71","v":6.7141525832930949E-5},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D71-SystemShape!D71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":27.835972044403718},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E71-SystemShape!E71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.8546480229531097},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F71-SystemShape!F71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":41.466632601246417},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G71-SystemShape!G71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":38.284675210346933},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H71-SystemShape!H71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":94.875642265383334},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I71-SystemShape!I71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":81.679160330371246},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J71-SystemShape!J71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":69.486558445667242},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K71-SystemShape!K71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":74.923245552621012},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L71-SystemShape!L71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":27.818337713572941},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M71-SystemShape!M71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":36.737022158355295},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N71-SystemShape!N71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":9.2408571509891093},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O71-SystemShape!O71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.232249967754278},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P71-SystemShape!P71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":30.805810734049317},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q71-SystemShape!Q71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":16.734585158091932},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R71-SystemShape!R71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-50.472771174611637},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S71-SystemShape!S71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-32.416388602377779},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T71-SystemShape!T71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-60.447938091803152},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U71-SystemShape!U71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-40.850145963146709},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V71-SystemShape!V71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":0.68269103290344335},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W71-SystemShape!W71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-1.9071690944589541},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X71-SystemShape!X71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.3121242433518336},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y71-SystemShape!Y71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-9.0328599791462025},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z71-SystemShape!Z71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-11.625919990000449},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA71-SystemShape!AA71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-13.625485786358086},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB71-SystemShape!AB71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":28.857515274326246},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC71-SystemShape!AC71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":5.3746032270654105},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD71-SystemShape!AD71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":42.78004804902649},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE71-SystemShape!AE71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":39.259332217086857},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF71-SystemShape!AF71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":96.764231463130201},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG71-SystemShape!AG71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":83.118166773779365},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH71-SystemShape!AH71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":71.157313275428194},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI71-SystemShape!AI71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":76.291641801262074},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ71-SystemShape!AJ71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":36.633472812898518},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK71-SystemShape!AK71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":41.463077050159072},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL71-SystemShape!AL71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":10.293136976712718},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM71-SystemShape!AM71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":4.8895460535597435},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN71-SystemShape!AN71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":31.849335328109113},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO71-SystemShape!AO71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":17.372468230637221},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP71-SystemShape!AP71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-50.060594911999772},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ71-SystemShape!AQ71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-32.148320672625537},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR71-SystemShape!AR71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-60.079832018876218},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS71-SystemShape!AS71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-40.688736965586898},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT71-SystemShape!AT71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":1.5867765633141282},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU71-SystemShape!AU71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-1.3865704536316219},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV71-SystemShape!AV71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":5.2286551137491504},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW71-SystemShape!AW71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-8.6330304491954681},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX71-SystemShape!AX71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-11.019172095699721},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY71-SystemShape!AY71))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ71,TOCA!$AR71)","v":-13.280256718868701},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D71-(AboveHWM!D71+Tier1!D71+Existing!D71)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D71-SuperPeak!D71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":52.421288756360767},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E71-(AboveHWM!E71+Tier1!E71+Existing!E71)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E71-SuperPeak!E71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F71-(AboveHWM!F71+Tier1!F71+Existing!F71)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F71-SuperPeak!F71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":66.337293602124646},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G71-(AboveHWM!G71+Tier1!G71+Existing!G71)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G71-SuperPeak!G71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H71-(AboveHWM!H71+Tier1!H71+Existing!H71)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H71-SuperPeak!H71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":18.185412216320707},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I71-(AboveHWM!I71+Tier1!I71+Existing!I71)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I71-SuperPeak!I71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J71-(AboveHWM!J71+Tier1!J71+Existing!J71)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J71-SuperPeak!J71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":71.790574334676677},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K71-(AboveHWM!K71+Tier1!K71+Existing!K71)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K71-SuperPeak!K71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L71-(AboveHWM!L71+Tier1!L71+Existing!L71)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L71-SuperPeak!L71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":111.14143521245774},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M71-(AboveHWM!M71+Tier1!M71+Existing!M71)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M71-SuperPeak!M71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N71-(AboveHWM!N71+Tier1!N71+Existing!N71)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N71-SuperPeak!N71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":80.165974283140827},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O71-(AboveHWM!O71+Tier1!O71+Existing!O71)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O71-SuperPeak!O71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P71-(AboveHWM!P71+Tier1!P71+Existing!P71)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P71-SuperPeak!P71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":51.849588479181342},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q71-(AboveHWM!Q71+Tier1!Q71+Existing!Q71)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q71-SuperPeak!Q71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R71-(AboveHWM!R71+Tier1!R71+Existing!R71)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R71-SuperPeak!R71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":118.6413847128849},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S71-(AboveHWM!S71+Tier1!S71+Existing!S71)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S71-SuperPeak!S71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T71-(AboveHWM!T71+Tier1!T71+Existing!T71)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T71-SuperPeak!T71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":75.04410840173837},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U71-(AboveHWM!U71+Tier1!U71+Existing!U71)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U71-SuperPeak!U71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V71-(AboveHWM!V71+Tier1!V71+Existing!V71)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V71-SuperPeak!V71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":119.81212190784841},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W71-(AboveHWM!W71+Tier1!W71+Existing!W71)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W71-SuperPeak!W71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X71-(AboveHWM!X71+Tier1!X71+Existing!X71)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X71-SuperPeak!X71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":85.803113565641894},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y71-(AboveHWM!Y71+Tier1!Y71+Existing!Y71)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y71-SuperPeak!Y71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z71-(AboveHWM!Z71+Tier1!Z71+Existing!Z71)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z71-SuperPeak!Z71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":76.685670632645198},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA71-(AboveHWM!AA71+Tier1!AA71+Existing!AA71)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA71-SuperPeak!AA71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB71-(AboveHWM!AB71+Tier1!AB71+Existing!AB71)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB71-SuperPeak!AB71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":71.509017177990074},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC71-(AboveHWM!AC71+Tier1!AC71+Existing!AC71)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC71-SuperPeak!AC71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD71-(AboveHWM!AD71+Tier1!AD71+Existing!AD71)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD71-SuperPeak!AD71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":67.956177873008144},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE71-(AboveHWM!AE71+Tier1!AE71+Existing!AE71)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE71-SuperPeak!AE71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF71-(AboveHWM!AF71+Tier1!AF71+Existing!AF71)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF71-SuperPeak!AF71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":19.331622304039893},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG71-(AboveHWM!AG71+Tier1!AG71+Existing!AG71)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG71-SuperPeak!AG71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH71-(AboveHWM!AH71+Tier1!AH71+Existing!AH71)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH71-SuperPeak!AH71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":73.605221758966948},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI71-(AboveHWM!AI71+Tier1!AI71+Existing!AI71)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI71-SuperPeak!AI71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ71-(AboveHWM!AJ71+Tier1!AJ71+Existing!AJ71)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ71-SuperPeak!AJ71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":87.17240386001798},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK71-(AboveHWM!AK71+Tier1!AK71+Existing!AK71)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK71-SuperPeak!AK71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL71-(AboveHWM!AL71+Tier1!AL71+Existing!AL71)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL71-SuperPeak!AL71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":81.771265507187195},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM71-(AboveHWM!AM71+Tier1!AM71+Existing!AM71)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM71-SuperPeak!AM71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN71-(AboveHWM!AN71+Tier1!AN71+Existing!AN71)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN71-SuperPeak!AN71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":53.178736001745769},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO71-(AboveHWM!AO71+Tier1!AO71+Existing!AO71)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO71-SuperPeak!AO71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP71-(AboveHWM!AP71+Tier1!AP71+Existing!AP71)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP71-SuperPeak!AP71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":120.22748923627884},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ71-(AboveHWM!AQ71+Tier1!AQ71+Existing!AQ71)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ71-SuperPeak!AQ71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR71-(AboveHWM!AR71+Tier1!AR71+Existing!AR71)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR71-SuperPeak!AR71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":76.122735393529695},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS71-(AboveHWM!AS71+Tier1!AS71+Existing!AS71)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS71-SuperPeak!AS71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT71-(AboveHWM!AT71+Tier1!AT71+Existing!AT71)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT71-SuperPeak!AT71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":121.44604704078924},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU71-(AboveHWM!AU71+Tier1!AU71+Existing!AU71)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU71-SuperPeak!AU71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV71-(AboveHWM!AV71+Tier1!AV71+Existing!AV71)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV71-SuperPeak!AV71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":68.652640264984086},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW71-(AboveHWM!AW71+Tier1!AW71+Existing!AW71)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW71-SuperPeak!AW71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX71-(AboveHWM!AX71+Tier1!AX71+Existing!AX71)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX71-SuperPeak!AX71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":94.929957649283779},{"$f":"IF($B71=10298,0,IF(VLOOKUP($B71,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B71,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY71-(AboveHWM!AY71+Tier1!AY71+Existing!AY71)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY71-SuperPeak!AY71)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ71,TOCA!$AR71)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG72))*TOCA!AQ72","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH72))*TOCA!AR72","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D72-SystemShape!D72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E72-SystemShape!E72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F72-SystemShape!F72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G72-SystemShape!G72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H72-SystemShape!H72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I72-SystemShape!I72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J72-SystemShape!J72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K72-SystemShape!K72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L72-SystemShape!L72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M72-SystemShape!M72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N72-SystemShape!N72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O72-SystemShape!O72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P72-SystemShape!P72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q72-SystemShape!Q72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R72-SystemShape!R72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S72-SystemShape!S72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T72-SystemShape!T72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U72-SystemShape!U72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V72-SystemShape!V72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W72-SystemShape!W72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X72-SystemShape!X72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y72-SystemShape!Y72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z72-SystemShape!Z72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA72-SystemShape!AA72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB72-SystemShape!AB72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC72-SystemShape!AC72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD72-SystemShape!AD72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE72-SystemShape!AE72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF72-SystemShape!AF72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG72-SystemShape!AG72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH72-SystemShape!AH72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI72-SystemShape!AI72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ72-SystemShape!AJ72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK72-SystemShape!AK72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL72-SystemShape!AL72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM72-SystemShape!AM72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN72-SystemShape!AN72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO72-SystemShape!AO72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP72-SystemShape!AP72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ72-SystemShape!AQ72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR72-SystemShape!AR72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS72-SystemShape!AS72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT72-SystemShape!AT72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU72-SystemShape!AU72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV72-SystemShape!AV72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW72-SystemShape!AW72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX72-SystemShape!AX72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY72-SystemShape!AY72))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D72-(AboveHWM!D72+Tier1!D72+Existing!D72)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D72-SuperPeak!D72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E72-(AboveHWM!E72+Tier1!E72+Existing!E72)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E72-SuperPeak!E72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F72-(AboveHWM!F72+Tier1!F72+Existing!F72)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F72-SuperPeak!F72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G72-(AboveHWM!G72+Tier1!G72+Existing!G72)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G72-SuperPeak!G72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H72-(AboveHWM!H72+Tier1!H72+Existing!H72)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H72-SuperPeak!H72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I72-(AboveHWM!I72+Tier1!I72+Existing!I72)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I72-SuperPeak!I72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J72-(AboveHWM!J72+Tier1!J72+Existing!J72)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J72-SuperPeak!J72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K72-(AboveHWM!K72+Tier1!K72+Existing!K72)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K72-SuperPeak!K72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L72-(AboveHWM!L72+Tier1!L72+Existing!L72)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L72-SuperPeak!L72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M72-(AboveHWM!M72+Tier1!M72+Existing!M72)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M72-SuperPeak!M72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N72-(AboveHWM!N72+Tier1!N72+Existing!N72)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N72-SuperPeak!N72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O72-(AboveHWM!O72+Tier1!O72+Existing!O72)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O72-SuperPeak!O72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P72-(AboveHWM!P72+Tier1!P72+Existing!P72)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P72-SuperPeak!P72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q72-(AboveHWM!Q72+Tier1!Q72+Existing!Q72)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q72-SuperPeak!Q72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R72-(AboveHWM!R72+Tier1!R72+Existing!R72)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R72-SuperPeak!R72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S72-(AboveHWM!S72+Tier1!S72+Existing!S72)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S72-SuperPeak!S72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T72-(AboveHWM!T72+Tier1!T72+Existing!T72)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T72-SuperPeak!T72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U72-(AboveHWM!U72+Tier1!U72+Existing!U72)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U72-SuperPeak!U72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V72-(AboveHWM!V72+Tier1!V72+Existing!V72)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V72-SuperPeak!V72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W72-(AboveHWM!W72+Tier1!W72+Existing!W72)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W72-SuperPeak!W72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X72-(AboveHWM!X72+Tier1!X72+Existing!X72)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X72-SuperPeak!X72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y72-(AboveHWM!Y72+Tier1!Y72+Existing!Y72)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y72-SuperPeak!Y72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z72-(AboveHWM!Z72+Tier1!Z72+Existing!Z72)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z72-SuperPeak!Z72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA72-(AboveHWM!AA72+Tier1!AA72+Existing!AA72)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA72-SuperPeak!AA72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB72-(AboveHWM!AB72+Tier1!AB72+Existing!AB72)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB72-SuperPeak!AB72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC72-(AboveHWM!AC72+Tier1!AC72+Existing!AC72)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC72-SuperPeak!AC72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD72-(AboveHWM!AD72+Tier1!AD72+Existing!AD72)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD72-SuperPeak!AD72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE72-(AboveHWM!AE72+Tier1!AE72+Existing!AE72)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE72-SuperPeak!AE72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF72-(AboveHWM!AF72+Tier1!AF72+Existing!AF72)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF72-SuperPeak!AF72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG72-(AboveHWM!AG72+Tier1!AG72+Existing!AG72)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG72-SuperPeak!AG72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH72-(AboveHWM!AH72+Tier1!AH72+Existing!AH72)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH72-SuperPeak!AH72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI72-(AboveHWM!AI72+Tier1!AI72+Existing!AI72)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI72-SuperPeak!AI72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ72-(AboveHWM!AJ72+Tier1!AJ72+Existing!AJ72)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ72-SuperPeak!AJ72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK72-(AboveHWM!AK72+Tier1!AK72+Existing!AK72)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK72-SuperPeak!AK72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL72-(AboveHWM!AL72+Tier1!AL72+Existing!AL72)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL72-SuperPeak!AL72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM72-(AboveHWM!AM72+Tier1!AM72+Existing!AM72)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM72-SuperPeak!AM72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN72-(AboveHWM!AN72+Tier1!AN72+Existing!AN72)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN72-SuperPeak!AN72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO72-(AboveHWM!AO72+Tier1!AO72+Existing!AO72)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO72-SuperPeak!AO72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP72-(AboveHWM!AP72+Tier1!AP72+Existing!AP72)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP72-SuperPeak!AP72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ72-(AboveHWM!AQ72+Tier1!AQ72+Existing!AQ72)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ72-SuperPeak!AQ72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR72-(AboveHWM!AR72+Tier1!AR72+Existing!AR72)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR72-SuperPeak!AR72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS72-(AboveHWM!AS72+Tier1!AS72+Existing!AS72)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS72-SuperPeak!AS72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT72-(AboveHWM!AT72+Tier1!AT72+Existing!AT72)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT72-SuperPeak!AT72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU72-(AboveHWM!AU72+Tier1!AU72+Existing!AU72)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU72-SuperPeak!AU72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV72-(AboveHWM!AV72+Tier1!AV72+Existing!AV72)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV72-SuperPeak!AV72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW72-(AboveHWM!AW72+Tier1!AW72+Existing!AW72)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW72-SuperPeak!AW72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX72-(AboveHWM!AX72+Tier1!AX72+Existing!AX72)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX72-SuperPeak!AX72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0},{"$f":"IF($B72=10298,0,IF(VLOOKUP($B72,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B72,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY72-(AboveHWM!AY72+Tier1!AY72+Existing!AY72)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY72-SuperPeak!AY72)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ72,TOCA!$AR72)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG81))*TOCA!AQ81","v":1.1201194688221709E-4},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH81))*TOCA!AR81","v":1.1364708545034643E-4},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D81-SystemShape!D81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-142.67793972735598},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E81-SystemShape!E81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-97.505770664242704},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F81-SystemShape!F81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-222.64534867583316},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G81-SystemShape!G81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-123.99338142357252},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H81-SystemShape!H81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-190.30270526327737},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I81-SystemShape!I81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-98.221678055355781},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J81-SystemShape!J81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-219.96932431927323},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K81-SystemShape!K81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-96.615739988765128},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L81-SystemShape!L81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-199.36635176639228},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M81-SystemShape!M81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-78.949550283744912},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N81-SystemShape!N81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-238.48028850447511},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O81-SystemShape!O81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-139.05656199416364},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P81-SystemShape!P81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-170.93343106000486},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q81-SystemShape!Q81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-103.22033586246521},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R81-SystemShape!R81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":51.621327723957691},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S81-SystemShape!S81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":87.908990304828478},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T81-SystemShape!T81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":222.85803519771798},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U81-SystemShape!U81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":200.14420763347087},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V81-SystemShape!V81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":399.16934565613047},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W81-SystemShape!W81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":375.60108031129289},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X81-SystemShape!X81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":314.35994872384367},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y81-SystemShape!Y81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":271.42034835808965},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z81-SystemShape!Z81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":96.514766258125192},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA81-SystemShape!AA81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":102.69553853127252},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB81-SystemShape!AB81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-151.25722799853676},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC81-SystemShape!AC81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-99.589998220729939},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD81-SystemShape!AD81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-229.68033923133876},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE81-SystemShape!AE81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-128.85620386283392},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF81-SystemShape!AF81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-196.86471862260532},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG81-SystemShape!AG81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-103.02885256058522},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH81-SystemShape!AH81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-227.19867961122219},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI81-SystemShape!AI81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-101.16511514783016},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ81-SystemShape!AJ81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-195.76102139145871},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK81-SystemShape!AK81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-79.090951429057668},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL81-SystemShape!AL81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-245.92669026254728},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM81-SystemShape!AM81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-144.26492234513097},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN81-SystemShape!AN81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-177.34297586652451},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO81-SystemShape!AO81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":-107.63648732589795},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP81-SystemShape!AP81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":56.283520931599071},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ81-SystemShape!AQ81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":92.145364710075356},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR81-SystemShape!AR81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":230.60905826322377},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS81-SystemShape!AS81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":205.76355624887506},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT81-SystemShape!AT81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":408.8450075786011},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU81-SystemShape!AU81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":384.09715399338319},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV81-SystemShape!AV81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":325.58085538802152},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW81-SystemShape!AW81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":275.61215082026581},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX81-SystemShape!AX81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":99.617429747999822},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY81-SystemShape!AY81))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ81,TOCA!$AR81)","v":109.69618711034997},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D81-(AboveHWM!D81+Tier1!D81+Existing!D81)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D81-SuperPeak!D81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":239.60340824807403},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E81-(AboveHWM!E81+Tier1!E81+Existing!E81)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E81-SuperPeak!E81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F81-(AboveHWM!F81+Tier1!F81+Existing!F81)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F81-SuperPeak!F81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":65.39048319074108},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G81-(AboveHWM!G81+Tier1!G81+Existing!G81)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G81-SuperPeak!G81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H81-(AboveHWM!H81+Tier1!H81+Existing!H81)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H81-SuperPeak!H81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":57.035269045244526},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I81-(AboveHWM!I81+Tier1!I81+Existing!I81)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I81-SuperPeak!I81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J81-(AboveHWM!J81+Tier1!J81+Existing!J81)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J81-SuperPeak!J81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":91.848911556832391},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K81-(AboveHWM!K81+Tier1!K81+Existing!K81)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K81-SuperPeak!K81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L81-(AboveHWM!L81+Tier1!L81+Existing!L81)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L81-SuperPeak!L81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":54.891751086500001},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M81-(AboveHWM!M81+Tier1!M81+Existing!M81)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M81-SuperPeak!M81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N81-(AboveHWM!N81+Tier1!N81+Existing!N81)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N81-SuperPeak!N81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":101.82964159577425},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O81-(AboveHWM!O81+Tier1!O81+Existing!O81)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O81-SuperPeak!O81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P81-(AboveHWM!P81+Tier1!P81+Existing!P81)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P81-SuperPeak!P81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":189.08520911139956},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q81-(AboveHWM!Q81+Tier1!Q81+Existing!Q81)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q81-SuperPeak!Q81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R81-(AboveHWM!R81+Tier1!R81+Existing!R81)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R81-SuperPeak!R81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":20.609950969209471},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S81-(AboveHWM!S81+Tier1!S81+Existing!S81)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S81-SuperPeak!S81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T81-(AboveHWM!T81+Tier1!T81+Existing!T81)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T81-SuperPeak!T81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":296.7265909353348},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U81-(AboveHWM!U81+Tier1!U81+Existing!U81)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U81-SuperPeak!U81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V81-(AboveHWM!V81+Tier1!V81+Existing!V81)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V81-SuperPeak!V81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":313.50521459235068},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W81-(AboveHWM!W81+Tier1!W81+Existing!W81)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W81-SuperPeak!W81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X81-(AboveHWM!X81+Tier1!X81+Existing!X81)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X81-SuperPeak!X81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":224.79229512941183},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y81-(AboveHWM!Y81+Tier1!Y81+Existing!Y81)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y81-SuperPeak!Y81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z81-(AboveHWM!Z81+Tier1!Z81+Existing!Z81)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z81-SuperPeak!Z81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":260.91031721571227},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA81-(AboveHWM!AA81+Tier1!AA81+Existing!AA81)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA81-SuperPeak!AA81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB81-(AboveHWM!AB81+Tier1!AB81+Existing!AB81)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB81-SuperPeak!AB81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":265.17813229485},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC81-(AboveHWM!AC81+Tier1!AC81+Existing!AC81)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC81-SuperPeak!AC81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD81-(AboveHWM!AD81+Tier1!AD81+Existing!AD81)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD81-SuperPeak!AD81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":68.728424648330943},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE81-(AboveHWM!AE81+Tier1!AE81+Existing!AE81)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE81-SuperPeak!AE81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF81-(AboveHWM!AF81+Tier1!AF81+Existing!AF81)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF81-SuperPeak!AF81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":59.49070144866689},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG81-(AboveHWM!AG81+Tier1!AG81+Existing!AG81)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG81-SuperPeak!AG81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH81-(AboveHWM!AH81+Tier1!AH81+Existing!AH81)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH81-SuperPeak!AH81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":95.011857477107171},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI81-(AboveHWM!AI81+Tier1!AI81+Existing!AI81)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI81-SuperPeak!AI81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ81-(AboveHWM!AJ81+Tier1!AJ81+Existing!AJ81)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ81-SuperPeak!AJ81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":89.401696212996072},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK81-(AboveHWM!AK81+Tier1!AK81+Existing!AK81)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK81-SuperPeak!AK81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL81-(AboveHWM!AL81+Tier1!AL81+Existing!AL81)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL81-SuperPeak!AL81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":106.02170653393958},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM81-(AboveHWM!AM81+Tier1!AM81+Existing!AM81)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM81-SuperPeak!AM81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN81-(AboveHWM!AN81+Tier1!AN81+Existing!AN81)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN81-SuperPeak!AN81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":195.10303335809684},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO81-(AboveHWM!AO81+Tier1!AO81+Existing!AO81)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO81-SuperPeak!AO81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP81-(AboveHWM!AP81+Tier1!AP81+Existing!AP81)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP81-SuperPeak!AP81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":35.953487580548639},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ81-(AboveHWM!AQ81+Tier1!AQ81+Existing!AQ81)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ81-SuperPeak!AQ81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR81-(AboveHWM!AR81+Tier1!AR81+Existing!AR81)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR81-SuperPeak!AR81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":307.84763125131252},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS81-(AboveHWM!AS81+Tier1!AS81+Existing!AS81)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS81-SuperPeak!AS81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT81-(AboveHWM!AT81+Tier1!AT81+Existing!AT81)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT81-SuperPeak!AT81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":323.49326891786023},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU81-(AboveHWM!AU81+Tier1!AU81+Existing!AU81)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU81-SuperPeak!AU81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV81-(AboveHWM!AV81+Tier1!AV81+Existing!AV81)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV81-SuperPeak!AV81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":166.42617481104358},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW81-(AboveHWM!AW81+Tier1!AW81+Existing!AW81)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW81-SuperPeak!AW81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX81-(AboveHWM!AX81+Tier1!AX81+Existing!AX81)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX81-SuperPeak!AX81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":326.50109890825109},{"$f":"IF($B81=10298,0,IF(VLOOKUP($B81,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B81,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY81-(AboveHWM!AY81+Tier1!AY81+Existing!AY81)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY81-SuperPeak!AY81)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ81,TOCA!$AR81)","v":0}]
[null,10278,"Northern Lights",{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG90))*TOCA!AQ90","v":3.6380622119238471E-4},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH90))*TOCA!AR90","v":3.6908837758851032E-4},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D90-SystemShape!D90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":117.80322317490153},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E90-SystemShape!E90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-20.584125508421963},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F90-SystemShape!F90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":170.06048720299427},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G90-SystemShape!G90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":100.4608944240135},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H90-SystemShape!H90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":398.25107010988427},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I90-SystemShape!I90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":263.91676028729074},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J90-SystemShape!J90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":259.21356632321164},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K90-SystemShape!K90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":232.29396754780842},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L90-SystemShape!L90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":237.76139935482306},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M90-SystemShape!M90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":209.01650399871122},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N90-SystemShape!N90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":74.932167956171554},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O90-SystemShape!O90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-7.1702958152385055},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P90-SystemShape!P90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":75.633417269660015},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q90-SystemShape!Q90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-21.135362165375337},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R90-SystemShape!R90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-437.64650312122609},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S90-SystemShape!S90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-322.70146637513022},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T90-SystemShape!T90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-445.68585303295214},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U90-SystemShape!U90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-338.70245217662705},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V90-SystemShape!V90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-149.36661582432689},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W90-SystemShape!W90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-114.79122622312397},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X90-SystemShape!X90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-91.076218371261348},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y90-SystemShape!Y90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-110.74083587308057},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z90-SystemShape!Z90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":1.9205928212628587},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA90-SystemShape!AA90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-81.811443253728257},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB90-SystemShape!AB90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":114.22470127388144},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC90-SystemShape!AC90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-17.465738309010064},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD90-SystemShape!AD90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":173.46081319638779},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE90-SystemShape!AE90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":100.07554666607928},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF90-SystemShape!AF90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":404.84226141128687},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG90-SystemShape!AG90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":265.07366845268245},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH90-SystemShape!AH90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":263.08959811344636},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI90-SystemShape!AI90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":233.68398449244719},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ90-SystemShape!AJ90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":256.66331463695349},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK90-SystemShape!AK90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":213.83899666139126},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL90-SystemShape!AL90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":76.691103220246546},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM90-SystemShape!AM90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-9.7816491749124577},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN90-SystemShape!AN90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":77.638651953219721},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO90-SystemShape!AO90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-23.222474237513072},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP90-SystemShape!AP90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-443.59607729583104},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ90-SystemShape!AQ90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-329.6736191125338},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR90-SystemShape!AR90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-450.20367123616415},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS90-SystemShape!AS90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-346.45941530564875},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT90-SystemShape!AT90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-150.75684297923772},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU90-SystemShape!AU90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-119.11766986058505},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV90-SystemShape!AV90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-85.796264650713624},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW90-SystemShape!AW90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-120.82521414677208},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX90-SystemShape!AX90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-1.6355212460511752},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY90-SystemShape!AY90))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ90,TOCA!$AR90)","v":-80.290378177494546},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D90-(AboveHWM!D90+Tier1!D90+Existing!D90)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D90-SuperPeak!D90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":176.43462847570143},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E90-(AboveHWM!E90+Tier1!E90+Existing!E90)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E90-SuperPeak!E90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F90-(AboveHWM!F90+Tier1!F90+Existing!F90)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F90-SuperPeak!F90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":502.08173122703749},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G90-(AboveHWM!G90+Tier1!G90+Existing!G90)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G90-SuperPeak!G90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H90-(AboveHWM!H90+Tier1!H90+Existing!H90)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H90-SuperPeak!H90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":788.65163775050053},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I90-(AboveHWM!I90+Tier1!I90+Existing!I90)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I90-SuperPeak!I90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J90-(AboveHWM!J90+Tier1!J90+Existing!J90)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J90-SuperPeak!J90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":509.9656160759011},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K90-(AboveHWM!K90+Tier1!K90+Existing!K90)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K90-SuperPeak!K90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L90-(AboveHWM!L90+Tier1!L90+Existing!L90)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L90-SuperPeak!L90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":462.9646054170845},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M90-(AboveHWM!M90+Tier1!M90+Existing!M90)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M90-SuperPeak!M90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N90-(AboveHWM!N90+Tier1!N90+Existing!N90)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N90-SuperPeak!N90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":627.29435344647629},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O90-(AboveHWM!O90+Tier1!O90+Existing!O90)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O90-SuperPeak!O90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P90-(AboveHWM!P90+Tier1!P90+Existing!P90)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P90-SuperPeak!P90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":527.78984865564439},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q90-(AboveHWM!Q90+Tier1!Q90+Existing!Q90)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q90-SuperPeak!Q90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R90-(AboveHWM!R90+Tier1!R90+Existing!R90)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R90-SuperPeak!R90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":458.26519758266539},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S90-(AboveHWM!S90+Tier1!S90+Existing!S90)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S90-SuperPeak!S90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T90-(AboveHWM!T90+Tier1!T90+Existing!T90)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T90-SuperPeak!T90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":291.15709063752485},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U90-(AboveHWM!U90+Tier1!U90+Existing!U90)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U90-SuperPeak!U90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V90-(AboveHWM!V90+Tier1!V90+Existing!V90)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V90-SuperPeak!V90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":482.83038402325491},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W90-(AboveHWM!W90+Tier1!W90+Existing!W90)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W90-SuperPeak!W90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X90-(AboveHWM!X90+Tier1!X90+Existing!X90)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X90-SuperPeak!X90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":555.06554948438543},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y90-(AboveHWM!Y90+Tier1!Y90+Existing!Y90)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y90-SuperPeak!Y90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z90-(AboveHWM!Z90+Tier1!Z90+Existing!Z90)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z90-SuperPeak!Z90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":312.17044928398428},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA90-(AboveHWM!AA90+Tier1!AA90+Existing!AA90)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA90-SuperPeak!AA90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB90-(AboveHWM!AB90+Tier1!AB90+Existing!AB90)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB90-SuperPeak!AB90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":301.8032617266428},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC90-(AboveHWM!AC90+Tier1!AC90+Existing!AC90)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC90-SuperPeak!AC90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD90-(AboveHWM!AD90+Tier1!AD90+Existing!AD90)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD90-SuperPeak!AD90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":523.07982740202658},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE90-(AboveHWM!AE90+Tier1!AE90+Existing!AE90)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE90-SuperPeak!AE90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF90-(AboveHWM!AF90+Tier1!AF90+Existing!AF90)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF90-SuperPeak!AF90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":814.26127841237985},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG90-(AboveHWM!AG90+Tier1!AG90+Existing!AG90)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG90-SuperPeak!AG90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH90-(AboveHWM!AH90+Tier1!AH90+Existing!AH90)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH90-SuperPeak!AH90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":533.28092121743498},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI90-(AboveHWM!AI90+Tier1!AI90+Existing!AI90)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI90-SuperPeak!AI90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ90-(AboveHWM!AJ90+Tier1!AJ90+Existing!AJ90)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ90-SuperPeak!AJ90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":402.00787356831745},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK90-(AboveHWM!AK90+Tier1!AK90+Existing!AK90)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK90-SuperPeak!AK90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL90-(AboveHWM!AL90+Tier1!AL90+Existing!AL90)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL90-SuperPeak!AL90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":650.89803170577238},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM90-(AboveHWM!AM90+Tier1!AM90+Existing!AM90)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM90-SuperPeak!AM90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN90-(AboveHWM!AN90+Tier1!AN90+Existing!AN90)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN90-SuperPeak!AN90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":549.3812152255897},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO90-(AboveHWM!AO90+Tier1!AO90+Existing!AO90)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO90-SuperPeak!AO90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP90-(AboveHWM!AP90+Tier1!AP90+Existing!AP90)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP90-SuperPeak!AP90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":479.98230754912618},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ90-(AboveHWM!AQ90+Tier1!AQ90+Existing!AQ90)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ90-SuperPeak!AQ90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR90-(AboveHWM!AR90+Tier1!AR90+Existing!AR90)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR90-SuperPeak!AR90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":306.53782048819863},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS90-(AboveHWM!AS90+Tier1!AS90+Existing!AS90)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS90-SuperPeak!AS90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT90-(AboveHWM!AT90+Tier1!AT90+Existing!AT90)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT90-SuperPeak!AT90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":504.00567723989684},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU90-(AboveHWM!AU90+Tier1!AU90+Existing!AU90)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU90-SuperPeak!AU90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV90-(AboveHWM!AV90+Tier1!AV90+Existing!AV90)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV90-SuperPeak!AV90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":472.25651074718905},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW90-(AboveHWM!AW90+Tier1!AW90+Existing!AW90)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW90-SuperPeak!AW90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX90-(AboveHWM!AX90+Tier1!AX90+Existing!AX90)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX90-SuperPeak!AX90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":442.49535022266741},{"$f":"IF($B90=10298,0,IF(VLOOKUP($B90,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B90,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY90-(AboveHWM!AY90+Tier1!AY90+Existing!AY90)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY90-SuperPeak!AY90)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ90,TOCA!$AR90)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG99))*TOCA!AQ99","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH99))*TOCA!AR99","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D99-SystemShape!D99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E99-SystemShape!E99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F99-SystemShape!F99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G99-SystemShape!G99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H99-SystemShape!H99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I99-SystemShape!I99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J99-SystemShape!J99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K99-SystemShape!K99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L99-SystemShape!L99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M99-SystemShape!M99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N99-SystemShape!N99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O99-SystemShape!O99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P99-SystemShape!P99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q99-SystemShape!Q99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R99-SystemShape!R99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S99-SystemShape!S99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T99-SystemShape!T99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U99-SystemShape!U99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V99-SystemShape!V99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W99-SystemShape!W99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X99-SystemShape!X99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y99-SystemShape!Y99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z99-SystemShape!Z99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA99-SystemShape!AA99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB99-SystemShape!AB99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC99-SystemShape!AC99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD99-SystemShape!AD99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE99-SystemShape!AE99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF99-SystemShape!AF99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG99-SystemShape!AG99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH99-SystemShape!AH99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI99-SystemShape!AI99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ99-SystemShape!AJ99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK99-SystemShape!AK99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL99-SystemShape!AL99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM99-SystemShape!AM99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN99-SystemShape!AN99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO99-SystemShape!AO99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP99-SystemShape!AP99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ99-SystemShape!AQ99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR99-SystemShape!AR99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS99-SystemShape!AS99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT99-SystemShape!AT99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU99-SystemShape!AU99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV99-SystemShape!AV99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW99-SystemShape!AW99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX99-SystemShape!AX99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY99-SystemShape!AY99))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D99-(AboveHWM!D99+Tier1!D99+Existing!D99)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D99-SuperPeak!D99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E99-(AboveHWM!E99+Tier1!E99+Existing!E99)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E99-SuperPeak!E99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F99-(AboveHWM!F99+Tier1!F99+Existing!F99)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F99-SuperPeak!F99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G99-(AboveHWM!G99+Tier1!G99+Existing!G99)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G99-SuperPeak!G99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H99-(AboveHWM!H99+Tier1!H99+Existing!H99)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H99-SuperPeak!H99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I99-(AboveHWM!I99+Tier1!I99+Existing!I99)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I99-SuperPeak!I99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J99-(AboveHWM!J99+Tier1!J99+Existing!J99)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J99-SuperPeak!J99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K99-(AboveHWM!K99+Tier1!K99+Existing!K99)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K99-SuperPeak!K99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L99-(AboveHWM!L99+Tier1!L99+Existing!L99)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L99-SuperPeak!L99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M99-(AboveHWM!M99+Tier1!M99+Existing!M99)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M99-SuperPeak!M99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N99-(AboveHWM!N99+Tier1!N99+Existing!N99)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N99-SuperPeak!N99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O99-(AboveHWM!O99+Tier1!O99+Existing!O99)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O99-SuperPeak!O99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P99-(AboveHWM!P99+Tier1!P99+Existing!P99)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P99-SuperPeak!P99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q99-(AboveHWM!Q99+Tier1!Q99+Existing!Q99)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q99-SuperPeak!Q99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R99-(AboveHWM!R99+Tier1!R99+Existing!R99)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R99-SuperPeak!R99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S99-(AboveHWM!S99+Tier1!S99+Existing!S99)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S99-SuperPeak!S99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T99-(AboveHWM!T99+Tier1!T99+Existing!T99)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T99-SuperPeak!T99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U99-(AboveHWM!U99+Tier1!U99+Existing!U99)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U99-SuperPeak!U99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V99-(AboveHWM!V99+Tier1!V99+Existing!V99)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V99-SuperPeak!V99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W99-(AboveHWM!W99+Tier1!W99+Existing!W99)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W99-SuperPeak!W99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X99-(AboveHWM!X99+Tier1!X99+Existing!X99)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X99-SuperPeak!X99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y99-(AboveHWM!Y99+Tier1!Y99+Existing!Y99)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y99-SuperPeak!Y99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z99-(AboveHWM!Z99+Tier1!Z99+Existing!Z99)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z99-SuperPeak!Z99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA99-(AboveHWM!AA99+Tier1!AA99+Existing!AA99)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA99-SuperPeak!AA99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB99-(AboveHWM!AB99+Tier1!AB99+Existing!AB99)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB99-SuperPeak!AB99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC99-(AboveHWM!AC99+Tier1!AC99+Existing!AC99)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC99-SuperPeak!AC99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD99-(AboveHWM!AD99+Tier1!AD99+Existing!AD99)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD99-SuperPeak!AD99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE99-(AboveHWM!AE99+Tier1!AE99+Existing!AE99)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE99-SuperPeak!AE99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF99-(AboveHWM!AF99+Tier1!AF99+Existing!AF99)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF99-SuperPeak!AF99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG99-(AboveHWM!AG99+Tier1!AG99+Existing!AG99)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG99-SuperPeak!AG99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH99-(AboveHWM!AH99+Tier1!AH99+Existing!AH99)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH99-SuperPeak!AH99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI99-(AboveHWM!AI99+Tier1!AI99+Existing!AI99)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI99-SuperPeak!AI99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ99-(AboveHWM!AJ99+Tier1!AJ99+Existing!AJ99)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ99-SuperPeak!AJ99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK99-(AboveHWM!AK99+Tier1!AK99+Existing!AK99)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK99-SuperPeak!AK99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL99-(AboveHWM!AL99+Tier1!AL99+Existing!AL99)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL99-SuperPeak!AL99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM99-(AboveHWM!AM99+Tier1!AM99+Existing!AM99)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM99-SuperPeak!AM99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN99-(AboveHWM!AN99+Tier1!AN99+Existing!AN99)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN99-SuperPeak!AN99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO99-(AboveHWM!AO99+Tier1!AO99+Existing!AO99)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO99-SuperPeak!AO99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP99-(AboveHWM!AP99+Tier1!AP99+Existing!AP99)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP99-SuperPeak!AP99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ99-(AboveHWM!AQ99+Tier1!AQ99+Existing!AQ99)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ99-SuperPeak!AQ99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR99-(AboveHWM!AR99+Tier1!AR99+Existing!AR99)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR99-SuperPeak!AR99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS99-(AboveHWM!AS99+Tier1!AS99+Existing!AS99)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS99-SuperPeak!AS99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT99-(AboveHWM!AT99+Tier1!AT99+Existing!AT99)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT99-SuperPeak!AT99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU99-(AboveHWM!AU99+Tier1!AU99+Existing!AU99)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU99-SuperPeak!AU99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV99-(AboveHWM!AV99+Tier1!AV99+Existing!AV99)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV99-SuperPeak!AV99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW99-(AboveHWM!AW99+Tier1!AW99+Existing!AW99)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW99-SuperPeak!AW99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX99-(AboveHWM!AX99+Tier1!AX99+Existing!AX99)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX99-SuperPeak!AX99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0},{"$f":"IF($B99=10298,0,IF(VLOOKUP($B99,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B99,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY99-(AboveHWM!AY99+Tier1!AY99+Existing!AY99)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY99-SuperPeak!AY99)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ99,TOCA!$AR99)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG108))*TOCA!AQ108","v":1.1244499999999998E-4},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH108))*TOCA!AR108","v":1.1267078644621864E-4},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D108-SystemShape!D108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":58.313180371979975},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E108-SystemShape!E108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":13.473080666152532},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F108-SystemShape!F108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":9.3675724030400023},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G108-SystemShape!G108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-3.0811226627949959},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H108-SystemShape!H108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":45.465831078145037},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I108-SystemShape!I108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":50.78128885328001},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J108-SystemShape!J108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":93.620195106825022},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K108-SystemShape!K108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":64.995769329095026},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L108-SystemShape!L108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":68.552913385845059},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M108-SystemShape!M108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":46.633174220244968},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N108-SystemShape!N108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":10.175245338715058},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O108-SystemShape!O108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":0.79560317279001536},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P108-SystemShape!P108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":64.79960745901252},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q108-SystemShape!Q108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":10.095047293521292},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R108-SystemShape!R108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-74.400845473359993},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S108-SystemShape!S108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-72.365291527532463},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T108-SystemShape!T108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-117.37799123906993},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U108-SystemShape!U108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-74.040783503252484},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V108-SystemShape!V108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-45.054486702979965},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W108-SystemShape!W108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-40.548735849237481},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X108-SystemShape!X108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-19.577988334317478},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y108-SystemShape!Y108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-35.075248388733208},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z108-SystemShape!Z108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-26.822784219929961},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA108-SystemShape!AA108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-28.558238899279988},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB108-SystemShape!AB108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":72.021549739991713},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC108-SystemShape!AC108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":0.65635727112453757},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD108-SystemShape!AD108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":9.9021479817200806},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE108-SystemShape!AE108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-2.765521314515655},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF108-SystemShape!AF108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":46.162557835364694},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG108-SystemShape!AG108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":51.305492972934978},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH108-SystemShape!AH108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":94.512291097381421},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI108-SystemShape!AI108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":65.569552602315198},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ108-SystemShape!AJ108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":64.341045255402378},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK108-SystemShape!AK108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":46.957019783308347},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL108-SystemShape!AL108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":10.741256168069109},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM108-SystemShape!AM108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":1.1398739333647123},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN108-SystemShape!AN108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":65.437896206887473},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO108-SystemShape!AO108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":10.398797345949795},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP108-SystemShape!AP108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-74.133101880226491},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ108-SystemShape!AQ108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-72.274594418312105},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR108-SystemShape!AR108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-117.22629095095175},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS108-SystemShape!AS108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-73.966091006025877},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT108-SystemShape!AT108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-44.734581534067303},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU108-SystemShape!AU108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-40.400249680763849},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV108-SystemShape!AV108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-30.717421810498241},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW108-SystemShape!AW108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-23.387851421455824},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX108-SystemShape!AX108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-15.665991954312679},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY108-SystemShape!AY108))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ108,TOCA!$AR108)","v":-39.227956430768636},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D108-(AboveHWM!D108+Tier1!D108+Existing!D108)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D108-SuperPeak!D108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":59.247235576923124},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E108-(AboveHWM!E108+Tier1!E108+Existing!E108)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E108-SuperPeak!E108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F108-(AboveHWM!F108+Tier1!F108+Existing!F108)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F108-SuperPeak!F108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":40.89287500000016},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G108-(AboveHWM!G108+Tier1!G108+Existing!G108)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G108-SuperPeak!G108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H108-(AboveHWM!H108+Tier1!H108+Existing!H108)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H108-SuperPeak!H108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":126.98287499999991},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I108-(AboveHWM!I108+Tier1!I108+Existing!I108)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I108-SuperPeak!I108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J108-(AboveHWM!J108+Tier1!J108+Existing!J108)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J108-SuperPeak!J108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K108-(AboveHWM!K108+Tier1!K108+Existing!K108)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K108-SuperPeak!K108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L108-(AboveHWM!L108+Tier1!L108+Existing!L108)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L108-SuperPeak!L108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":305.9476249999999},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M108-(AboveHWM!M108+Tier1!M108+Existing!M108)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M108-SuperPeak!M108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N108-(AboveHWM!N108+Tier1!N108+Existing!N108)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N108-SuperPeak!N108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":213.12548076923073},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O108-(AboveHWM!O108+Tier1!O108+Existing!O108)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O108-SuperPeak!O108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P108-(AboveHWM!P108+Tier1!P108+Existing!P108)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P108-SuperPeak!P108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":61.563581730769322},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q108-(AboveHWM!Q108+Tier1!Q108+Existing!Q108)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q108-SuperPeak!Q108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R108-(AboveHWM!R108+Tier1!R108+Existing!R108)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R108-SuperPeak!R108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S108-(AboveHWM!S108+Tier1!S108+Existing!S108)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S108-SuperPeak!S108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T108-(AboveHWM!T108+Tier1!T108+Existing!T108)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T108-SuperPeak!T108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":211.98224999999988},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U108-(AboveHWM!U108+Tier1!U108+Existing!U108)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U108-SuperPeak!U108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V108-(AboveHWM!V108+Tier1!V108+Existing!V108)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V108-SuperPeak!V108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":146.58389423076918},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W108-(AboveHWM!W108+Tier1!W108+Existing!W108)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W108-SuperPeak!W108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X108-(AboveHWM!X108+Tier1!X108+Existing!X108)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X108-SuperPeak!X108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":188.49062499999991},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y108-(AboveHWM!Y108+Tier1!Y108+Existing!Y108)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y108-SuperPeak!Y108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z108-(AboveHWM!Z108+Tier1!Z108+Existing!Z108)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z108-SuperPeak!Z108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":91.480338541666612},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA108-(AboveHWM!AA108+Tier1!AA108+Existing!AA108)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA108-SuperPeak!AA108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB108-(AboveHWM!AB108+Tier1!AB108+Existing!AB108)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB108-SuperPeak!AB108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":59.986066421375064},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC108-(AboveHWM!AC108+Tier1!AC108+Existing!AC108)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC108-SuperPeak!AC108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD108-(AboveHWM!AD108+Tier1!AD108+Existing!AD108)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD108-SuperPeak!AD108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":40.832653485886617},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE108-(AboveHWM!AE108+Tier1!AE108+Existing!AE108)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE108-SuperPeak!AE108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF108-(AboveHWM!AF108+Tier1!AF108+Existing!AF108)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF108-SuperPeak!AF108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":126.57889934462824},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG108-(AboveHWM!AG108+Tier1!AG108+Existing!AG108)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG108-SuperPeak!AG108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH108-(AboveHWM!AH108+Tier1!AH108+Existing!AH108)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH108-SuperPeak!AH108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI108-(AboveHWM!AI108+Tier1!AI108+Existing!AI108)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI108-SuperPeak!AI108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ108-(AboveHWM!AJ108+Tier1!AJ108+Existing!AJ108)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ108-SuperPeak!AJ108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":307.07729910573983},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK108-(AboveHWM!AK108+Tier1!AK108+Existing!AK108)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK108-SuperPeak!AK108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL108-(AboveHWM!AL108+Tier1!AL108+Existing!AL108)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL108-SuperPeak!AL108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":213.47979369871018},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM108-(AboveHWM!AM108+Tier1!AM108+Existing!AM108)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM108-SuperPeak!AM108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN108-(AboveHWM!AN108+Tier1!AN108+Existing!AN108)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN108-SuperPeak!AN108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":61.452309895619301},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO108-(AboveHWM!AO108+Tier1!AO108+Existing!AO108)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO108-SuperPeak!AO108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP108-(AboveHWM!AP108+Tier1!AP108+Existing!AP108)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP108-SuperPeak!AP108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ108-(AboveHWM!AQ108+Tier1!AQ108+Existing!AQ108)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ108-SuperPeak!AQ108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR108-(AboveHWM!AR108+Tier1!AR108+Existing!AR108)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR108-SuperPeak!AR108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":214.62421461463509},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS108-(AboveHWM!AS108+Tier1!AS108+Existing!AS108)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS108-SuperPeak!AS108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT108-(AboveHWM!AT108+Tier1!AT108+Existing!AT108)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT108-SuperPeak!AT108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":148.84808246913536},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU108-(AboveHWM!AU108+Tier1!AU108+Existing!AU108)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU108-SuperPeak!AU108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV108-(AboveHWM!AV108+Tier1!AV108+Existing!AV108)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV108-SuperPeak!AV108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":189.79291701071367},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW108-(AboveHWM!AW108+Tier1!AW108+Existing!AW108)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW108-SuperPeak!AW108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX108-(AboveHWM!AX108+Tier1!AX108+Existing!AX108)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX108-SuperPeak!AX108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":94.19442850631799},{"$f":"IF($B108=10298,0,IF(VLOOKUP($B108,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B108,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY108-(AboveHWM!AY108+Tier1!AY108+Existing!AY108)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY108-SuperPeak!AY108)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ108,TOCA!$AR108)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG117))*TOCA!AQ117","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH117))*TOCA!AR117","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D117-SystemShape!D117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E117-SystemShape!E117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F117-SystemShape!F117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G117-SystemShape!G117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H117-SystemShape!H117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I117-SystemShape!I117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J117-SystemShape!J117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K117-SystemShape!K117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L117-SystemShape!L117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M117-SystemShape!M117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N117-SystemShape!N117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O117-SystemShape!O117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P117-SystemShape!P117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q117-SystemShape!Q117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R117-SystemShape!R117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S117-SystemShape!S117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T117-SystemShape!T117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U117-SystemShape!U117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V117-SystemShape!V117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W117-SystemShape!W117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X117-SystemShape!X117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y117-SystemShape!Y117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z117-SystemShape!Z117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA117-SystemShape!AA117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB117-SystemShape!AB117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC117-SystemShape!AC117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD117-SystemShape!AD117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE117-SystemShape!AE117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF117-SystemShape!AF117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG117-SystemShape!AG117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH117-SystemShape!AH117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI117-SystemShape!AI117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ117-SystemShape!AJ117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK117-SystemShape!AK117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL117-SystemShape!AL117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM117-SystemShape!AM117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN117-SystemShape!AN117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO117-SystemShape!AO117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP117-SystemShape!AP117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ117-SystemShape!AQ117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR117-SystemShape!AR117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS117-SystemShape!AS117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT117-SystemShape!AT117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU117-SystemShape!AU117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV117-SystemShape!AV117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW117-SystemShape!AW117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX117-SystemShape!AX117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY117-SystemShape!AY117))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D117-(AboveHWM!D117+Tier1!D117+Existing!D117)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D117-SuperPeak!D117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E117-(AboveHWM!E117+Tier1!E117+Existing!E117)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E117-SuperPeak!E117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F117-(AboveHWM!F117+Tier1!F117+Existing!F117)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F117-SuperPeak!F117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G117-(AboveHWM!G117+Tier1!G117+Existing!G117)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G117-SuperPeak!G117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H117-(AboveHWM!H117+Tier1!H117+Existing!H117)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H117-SuperPeak!H117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I117-(AboveHWM!I117+Tier1!I117+Existing!I117)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I117-SuperPeak!I117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J117-(AboveHWM!J117+Tier1!J117+Existing!J117)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J117-SuperPeak!J117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K117-(AboveHWM!K117+Tier1!K117+Existing!K117)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K117-SuperPeak!K117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L117-(AboveHWM!L117+Tier1!L117+Existing!L117)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L117-SuperPeak!L117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M117-(AboveHWM!M117+Tier1!M117+Existing!M117)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M117-SuperPeak!M117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N117-(AboveHWM!N117+Tier1!N117+Existing!N117)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N117-SuperPeak!N117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O117-(AboveHWM!O117+Tier1!O117+Existing!O117)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O117-SuperPeak!O117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P117-(AboveHWM!P117+Tier1!P117+Existing!P117)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P117-SuperPeak!P117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q117-(AboveHWM!Q117+Tier1!Q117+Existing!Q117)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q117-SuperPeak!Q117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R117-(AboveHWM!R117+Tier1!R117+Existing!R117)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R117-SuperPeak!R117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S117-(AboveHWM!S117+Tier1!S117+Existing!S117)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S117-SuperPeak!S117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T117-(AboveHWM!T117+Tier1!T117+Existing!T117)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T117-SuperPeak!T117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U117-(AboveHWM!U117+Tier1!U117+Existing!U117)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U117-SuperPeak!U117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V117-(AboveHWM!V117+Tier1!V117+Existing!V117)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V117-SuperPeak!V117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W117-(AboveHWM!W117+Tier1!W117+Existing!W117)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W117-SuperPeak!W117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X117-(AboveHWM!X117+Tier1!X117+Existing!X117)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X117-SuperPeak!X117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y117-(AboveHWM!Y117+Tier1!Y117+Existing!Y117)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y117-SuperPeak!Y117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z117-(AboveHWM!Z117+Tier1!Z117+Existing!Z117)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z117-SuperPeak!Z117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA117-(AboveHWM!AA117+Tier1!AA117+Existing!AA117)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA117-SuperPeak!AA117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB117-(AboveHWM!AB117+Tier1!AB117+Existing!AB117)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB117-SuperPeak!AB117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC117-(AboveHWM!AC117+Tier1!AC117+Existing!AC117)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC117-SuperPeak!AC117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD117-(AboveHWM!AD117+Tier1!AD117+Existing!AD117)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD117-SuperPeak!AD117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE117-(AboveHWM!AE117+Tier1!AE117+Existing!AE117)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE117-SuperPeak!AE117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF117-(AboveHWM!AF117+Tier1!AF117+Existing!AF117)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF117-SuperPeak!AF117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG117-(AboveHWM!AG117+Tier1!AG117+Existing!AG117)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG117-SuperPeak!AG117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH117-(AboveHWM!AH117+Tier1!AH117+Existing!AH117)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH117-SuperPeak!AH117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI117-(AboveHWM!AI117+Tier1!AI117+Existing!AI117)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI117-SuperPeak!AI117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ117-(AboveHWM!AJ117+Tier1!AJ117+Existing!AJ117)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ117-SuperPeak!AJ117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK117-(AboveHWM!AK117+Tier1!AK117+Existing!AK117)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK117-SuperPeak!AK117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL117-(AboveHWM!AL117+Tier1!AL117+Existing!AL117)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL117-SuperPeak!AL117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM117-(AboveHWM!AM117+Tier1!AM117+Existing!AM117)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM117-SuperPeak!AM117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN117-(AboveHWM!AN117+Tier1!AN117+Existing!AN117)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN117-SuperPeak!AN117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO117-(AboveHWM!AO117+Tier1!AO117+Existing!AO117)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO117-SuperPeak!AO117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP117-(AboveHWM!AP117+Tier1!AP117+Existing!AP117)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP117-SuperPeak!AP117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ117-(AboveHWM!AQ117+Tier1!AQ117+Existing!AQ117)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ117-SuperPeak!AQ117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR117-(AboveHWM!AR117+Tier1!AR117+Existing!AR117)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR117-SuperPeak!AR117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS117-(AboveHWM!AS117+Tier1!AS117+Existing!AS117)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS117-SuperPeak!AS117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT117-(AboveHWM!AT117+Tier1!AT117+Existing!AT117)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT117-SuperPeak!AT117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU117-(AboveHWM!AU117+Tier1!AU117+Existing!AU117)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU117-SuperPeak!AU117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV117-(AboveHWM!AV117+Tier1!AV117+Existing!AV117)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV117-SuperPeak!AV117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW117-(AboveHWM!AW117+Tier1!AW117+Existing!AW117)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW117-SuperPeak!AW117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX117-(AboveHWM!AX117+Tier1!AX117+Existing!AX117)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX117-SuperPeak!AX117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0},{"$f":"IF($B117=10298,0,IF(VLOOKUP($B117,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B117,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY117-(AboveHWM!AY117+Tier1!AY117+Existing!AY117)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY117-SuperPeak!AY117)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ117,TOCA!$AR117)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG126))*TOCA!AQ126","v":4.0896342857142853E-5},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH126))*TOCA!AR126","v":4.1020931868131871E-5},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D126-SystemShape!D126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":19.447934151503059},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E126-SystemShape!E126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":11.174784199760404},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F126-SystemShape!F126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":16.26072755274237},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G126-SystemShape!G126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":14.95252491966481},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H126-SystemShape!H126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":43.693281337031202},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I126-SystemShape!I126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":43.980586610545366},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J126-SystemShape!J126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":43.076895386200569},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K126-SystemShape!K126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":39.565935804406053},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L126-SystemShape!L126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":43.676839390971793},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M126-SystemShape!M126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":36.809563804064339},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N126-SystemShape!N126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":6.1573822681989956},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O126-SystemShape!O126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":9.8290041937309827},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P126-SystemShape!P126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":27.994016991550581},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q126-SystemShape!Q126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":15.579437052227986},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R126-SystemShape!R126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-32.886143581584456},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S126-SystemShape!S126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-21.249603872584625},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T126-SystemShape!T126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-50.533163572984911},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U126-SystemShape!U126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-24.56494895170783},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V126-SystemShape!V126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-31.958634002863079},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W126-SystemShape!W126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-17.850073621997996},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X126-SystemShape!X126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-23.797874838865656},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y126-SystemShape!Y126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-16.579202138030116},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z126-SystemShape!Z126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-17.434981346626511},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA126-SystemShape!AA126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-10.240150318019651},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB126-SystemShape!AB126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":24.820162091035442},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC126-SystemShape!AC126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":6.7310277159820728},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD126-SystemShape!AD126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":16.925926502962902},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE126-SystemShape!AE126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":15.415233298051337},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF126-SystemShape!AF126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":44.597776819289614},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG126-SystemShape!AG126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":44.6796370047457},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH126-SystemShape!AH126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":44.013205118200759},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI126-SystemShape!AI126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":40.235443697619353},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ126-SystemShape!AJ126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":42.072594122012234},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK126-SystemShape!AK126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":36.649202490337508},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL126-SystemShape!AL126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":6.78143946670943},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM126-SystemShape!AM126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":10.27193589098094},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN126-SystemShape!AN126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":28.652006459482628},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO126-SystemShape!AO126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":15.985123160536368},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP126-SystemShape!AP126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-32.55464330351726},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ126-SystemShape!AQ126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-21.035714809852859},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR126-SystemShape!AR126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-50.296294626411481},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS126-SystemShape!AS126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-24.386168477618806},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT126-SystemShape!AT126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-31.671720105363363},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU126-SystemShape!AU126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-17.666003767729247},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV126-SystemShape!AV126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-27.107241681155749},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW126-SystemShape!AW126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-12.758887791371956},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX126-SystemShape!AX126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-13.421200293607862},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY126-SystemShape!AY126))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ126,TOCA!$AR126)","v":-13.715865939486797},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D126-(AboveHWM!D126+Tier1!D126+Existing!D126)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D126-SuperPeak!D126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E126-(AboveHWM!E126+Tier1!E126+Existing!E126)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E126-SuperPeak!E126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F126-(AboveHWM!F126+Tier1!F126+Existing!F126)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F126-SuperPeak!F126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G126-(AboveHWM!G126+Tier1!G126+Existing!G126)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G126-SuperPeak!G126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H126-(AboveHWM!H126+Tier1!H126+Existing!H126)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H126-SuperPeak!H126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":11.416174285714272},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I126-(AboveHWM!I126+Tier1!I126+Existing!I126)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I126-SuperPeak!I126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J126-(AboveHWM!J126+Tier1!J126+Existing!J126)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J126-SuperPeak!J126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K126-(AboveHWM!K126+Tier1!K126+Existing!K126)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K126-SuperPeak!K126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L126-(AboveHWM!L126+Tier1!L126+Existing!L126)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L126-SuperPeak!L126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":33.538637142857141},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M126-(AboveHWM!M126+Tier1!M126+Existing!M126)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M126-SuperPeak!M126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N126-(AboveHWM!N126+Tier1!N126+Existing!N126)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N126-SuperPeak!N126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":109.31474175824174},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O126-(AboveHWM!O126+Tier1!O126+Existing!O126)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O126-SuperPeak!O126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P126-(AboveHWM!P126+Tier1!P126+Existing!P126)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P126-SuperPeak!P126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":15.973677197802129},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q126-(AboveHWM!Q126+Tier1!Q126+Existing!Q126)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q126-SuperPeak!Q126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R126-(AboveHWM!R126+Tier1!R126+Existing!R126)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R126-SuperPeak!R126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S126-(AboveHWM!S126+Tier1!S126+Existing!S126)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S126-SuperPeak!S126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T126-(AboveHWM!T126+Tier1!T126+Existing!T126)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T126-SuperPeak!T126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":2.2152185714285961},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U126-(AboveHWM!U126+Tier1!U126+Existing!U126)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U126-SuperPeak!U126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V126-(AboveHWM!V126+Tier1!V126+Existing!V126)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V126-SuperPeak!V126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":18.400868131868119},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W126-(AboveHWM!W126+Tier1!W126+Existing!W126)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W126-SuperPeak!W126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X126-(AboveHWM!X126+Tier1!X126+Existing!X126)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X126-SuperPeak!X126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":31.434379629629628},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y126-(AboveHWM!Y126+Tier1!Y126+Existing!Y126)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y126-SuperPeak!Y126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z126-(AboveHWM!Z126+Tier1!Z126+Existing!Z126)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z126-SuperPeak!Z126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":3.2503363095238185},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA126-(AboveHWM!AA126+Tier1!AA126+Existing!AA126)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA126-SuperPeak!AA126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB126-(AboveHWM!AB126+Tier1!AB126+Existing!AB126)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB126-SuperPeak!AB126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC126-(AboveHWM!AC126+Tier1!AC126+Existing!AC126)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC126-SuperPeak!AC126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD126-(AboveHWM!AD126+Tier1!AD126+Existing!AD126)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD126-SuperPeak!AD126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE126-(AboveHWM!AE126+Tier1!AE126+Existing!AE126)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE126-SuperPeak!AE126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF126-(AboveHWM!AF126+Tier1!AF126+Existing!AF126)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF126-SuperPeak!AF126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":9.5224889010988321},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG126-(AboveHWM!AG126+Tier1!AG126+Existing!AG126)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG126-SuperPeak!AG126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH126-(AboveHWM!AH126+Tier1!AH126+Existing!AH126)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH126-SuperPeak!AH126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI126-(AboveHWM!AI126+Tier1!AI126+Existing!AI126)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI126-SuperPeak!AI126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ126-(AboveHWM!AJ126+Tier1!AJ126+Existing!AJ126)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ126-SuperPeak!AJ126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":31.57332623626376},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK126-(AboveHWM!AK126+Tier1!AK126+Existing!AK126)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK126-SuperPeak!AK126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL126-(AboveHWM!AL126+Tier1!AL126+Existing!AL126)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL126-SuperPeak!AL126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":108.19271893491126},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM126-(AboveHWM!AM126+Tier1!AM126+Existing!AM126)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM126-SuperPeak!AM126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN126-(AboveHWM!AN126+Tier1!AN126+Existing!AN126)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN126-SuperPeak!AN126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":14.645641166525722},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO126-(AboveHWM!AO126+Tier1!AO126+Existing!AO126)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO126-SuperPeak!AO126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP126-(AboveHWM!AP126+Tier1!AP126+Existing!AP126)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP126-SuperPeak!AP126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ126-(AboveHWM!AQ126+Tier1!AQ126+Existing!AQ126)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ126-SuperPeak!AQ126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR126-(AboveHWM!AR126+Tier1!AR126+Existing!AR126)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR126-SuperPeak!AR126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":3.0395202197801958},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS126-(AboveHWM!AS126+Tier1!AS126+Existing!AS126)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS126-SuperPeak!AS126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT126-(AboveHWM!AT126+Tier1!AT126+Existing!AT126)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT126-SuperPeak!AT126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":19.21200190194423},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU126-(AboveHWM!AU126+Tier1!AU126+Existing!AU126)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU126-SuperPeak!AU126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV126-(AboveHWM!AV126+Tier1!AV126+Existing!AV126)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV126-SuperPeak!AV126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":32.149745667793709},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW126-(AboveHWM!AW126+Tier1!AW126+Existing!AW126)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW126-SuperPeak!AW126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX126-(AboveHWM!AX126+Tier1!AX126+Existing!AX126)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX126-SuperPeak!AX126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":4.2974723076923107},{"$f":"IF($B126=10298,0,IF(VLOOKUP($B126,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B126,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE)*1000,(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY126-(AboveHWM!AY126+Tier1!AY126+Existing!AY126)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY126-SuperPeak!AY126)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ126,TOCA!$AR126)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG135))*TOCA!AQ135","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH135))*TOCA!AR135","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D135-SystemShape!D135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E135-SystemShape!E135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F135-SystemShape!F135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G135-SystemShape!G135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H135-SystemShape!H135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I135-SystemShape!I135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J135-SystemShape!J135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K135-SystemShape!K135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L135-SystemShape!L135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M135-SystemShape!M135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N135-SystemShape!N135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O135-SystemShape!O135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P135-SystemShape!P135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q135-SystemShape!Q135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R135-SystemShape!R135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S135-SystemShape!S135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T135-SystemShape!T135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U135-SystemShape!U135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V135-SystemShape!V135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W135-SystemShape!W135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X135-SystemShape!X135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y135-SystemShape!Y135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z135-SystemShape!Z135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA135-SystemShape!AA135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB135-SystemShape!AB135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC135-SystemShape!AC135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD135-SystemShape!AD135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE135-SystemShape!AE135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF135-SystemShape!AF135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG135-SystemShape!AG135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH135-SystemShape!AH135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI135-SystemShape!AI135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ135-SystemShape!AJ135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK135-SystemShape!AK135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL135-SystemShape!AL135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM135-SystemShape!AM135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN135-SystemShape!AN135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO135-SystemShape!AO135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP135-SystemShape!AP135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ135-SystemShape!AQ135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR135-SystemShape!AR135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS135-SystemShape!AS135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT135-SystemShape!AT135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU135-SystemShape!AU135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV135-SystemShape!AV135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW135-SystemShape!AW135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX135-SystemShape!AX135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY135-SystemShape!AY135))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D135-(AboveHWM!D135+Tier1!D135+Existing!D135)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D135-SuperPeak!D135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E135-(AboveHWM!E135+Tier1!E135+Existing!E135)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E135-SuperPeak!E135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F135-(AboveHWM!F135+Tier1!F135+Existing!F135)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F135-SuperPeak!F135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G135-(AboveHWM!G135+Tier1!G135+Existing!G135)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G135-SuperPeak!G135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H135-(AboveHWM!H135+Tier1!H135+Existing!H135)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H135-SuperPeak!H135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I135-(AboveHWM!I135+Tier1!I135+Existing!I135)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I135-SuperPeak!I135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J135-(AboveHWM!J135+Tier1!J135+Existing!J135)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J135-SuperPeak!J135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K135-(AboveHWM!K135+Tier1!K135+Existing!K135)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K135-SuperPeak!K135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L135-(AboveHWM!L135+Tier1!L135+Existing!L135)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L135-SuperPeak!L135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M135-(AboveHWM!M135+Tier1!M135+Existing!M135)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M135-SuperPeak!M135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N135-(AboveHWM!N135+Tier1!N135+Existing!N135)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N135-SuperPeak!N135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O135-(AboveHWM!O135+Tier1!O135+Existing!O135)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O135-SuperPeak!O135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P135-(AboveHWM!P135+Tier1!P135+Existing!P135)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P135-SuperPeak!P135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q135-(AboveHWM!Q135+Tier1!Q135+Existing!Q135)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q135-SuperPeak!Q135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R135-(AboveHWM!R135+Tier1!R135+Existing!R135)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R135-SuperPeak!R135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S135-(AboveHWM!S135+Tier1!S135+Existing!S135)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S135-SuperPeak!S135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T135-(AboveHWM!T135+Tier1!T135+Existing!T135)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T135-SuperPeak!T135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U135-(AboveHWM!U135+Tier1!U135+Existing!U135)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U135-SuperPeak!U135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V135-(AboveHWM!V135+Tier1!V135+Existing!V135)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V135-SuperPeak!V135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W135-(AboveHWM!W135+Tier1!W135+Existing!W135)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W135-SuperPeak!W135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X135-(AboveHWM!X135+Tier1!X135+Existing!X135)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X135-SuperPeak!X135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y135-(AboveHWM!Y135+Tier1!Y135+Existing!Y135)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y135-SuperPeak!Y135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z135-(AboveHWM!Z135+Tier1!Z135+Existing!Z135)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z135-SuperPeak!Z135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA135-(AboveHWM!AA135+Tier1!AA135+Existing!AA135)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA135-SuperPeak!AA135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB135-(AboveHWM!AB135+Tier1!AB135+Existing!AB135)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB135-SuperPeak!AB135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC135-(AboveHWM!AC135+Tier1!AC135+Existing!AC135)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC135-SuperPeak!AC135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD135-(AboveHWM!AD135+Tier1!AD135+Existing!AD135)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD135-SuperPeak!AD135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE135-(AboveHWM!AE135+Tier1!AE135+Existing!AE135)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE135-SuperPeak!AE135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF135-(AboveHWM!AF135+Tier1!AF135+Existing!AF135)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF135-SuperPeak!AF135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG135-(AboveHWM!AG135+Tier1!AG135+Existing!AG135)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG135-SuperPeak!AG135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH135-(AboveHWM!AH135+Tier1!AH135+Existing!AH135)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH135-SuperPeak!AH135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI135-(AboveHWM!AI135+Tier1!AI135+Existing!AI135)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI135-SuperPeak!AI135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ135-(AboveHWM!AJ135+Tier1!AJ135+Existing!AJ135)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ135-SuperPeak!AJ135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK135-(AboveHWM!AK135+Tier1!AK135+Existing!AK135)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK135-SuperPeak!AK135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL135-(AboveHWM!AL135+Tier1!AL135+Existing!AL135)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL135-SuperPeak!AL135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM135-(AboveHWM!AM135+Tier1!AM135+Existing!AM135)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM135-SuperPeak!AM135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN135-(AboveHWM!AN135+Tier1!AN135+Existing!AN135)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN135-SuperPeak!AN135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO135-(AboveHWM!AO135+Tier1!AO135+Existing!AO135)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO135-SuperPeak!AO135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP135-(AboveHWM!AP135+Tier1!AP135+Existing!AP135)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP135-SuperPeak!AP135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ135-(AboveHWM!AQ135+Tier1!AQ135+Existing!AQ135)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ135-SuperPeak!AQ135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR135-(AboveHWM!AR135+Tier1!AR135+Existing!AR135)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR135-SuperPeak!AR135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS135-(AboveHWM!AS135+Tier1!AS135+Existing!AS135)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS135-SuperPeak!AS135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT135-(AboveHWM!AT135+Tier1!AT135+Existing!AT135)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT135-SuperPeak!AT135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU135-(AboveHWM!AU135+Tier1!AU135+Existing!AU135)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU135-SuperPeak!AU135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV135-(AboveHWM!AV135+Tier1!AV135+Existing!AV135)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV135-SuperPeak!AV135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW135-(AboveHWM!AW135+Tier1!AW135+Existing!AW135)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW135-SuperPeak!AW135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX135-(AboveHWM!AX135+Tier1!AX135+Existing!AX135)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX135-SuperPeak!AX135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0},{"$f":"IF($B135=10298,0,IF(VLOOKUP($B135,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B135,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY135-(AboveHWM!AY135+Tier1!AY135+Existing!AY135)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY135-SuperPeak!AY135)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ135,TOCA!$AR135)","v":0}]
[null,11680,"Weiser, City of",{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG136))*TOCA!AQ136","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH136))*TOCA!AR136","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D136-SystemShape!D136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E136-SystemShape!E136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F136-SystemShape!F136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G136-SystemShape!G136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H136-SystemShape!H136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I136-SystemShape!I136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J136-SystemShape!J136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K136-SystemShape!K136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L136-SystemShape!L136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M136-SystemShape!M136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N136-SystemShape!N136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O136-SystemShape!O136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P136-SystemShape!P136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q136-SystemShape!Q136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R136-SystemShape!R136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S136-SystemShape!S136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T136-SystemShape!T136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U136-SystemShape!U136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V136-SystemShape!V136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W136-SystemShape!W136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X136-SystemShape!X136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y136-SystemShape!Y136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z136-SystemShape!Z136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA136-SystemShape!AA136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB136-SystemShape!AB136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC136-SystemShape!AC136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD136-SystemShape!AD136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE136-SystemShape!AE136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF136-SystemShape!AF136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG136-SystemShape!AG136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH136-SystemShape!AH136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI136-SystemShape!AI136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ136-SystemShape!AJ136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK136-SystemShape!AK136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL136-SystemShape!AL136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM136-SystemShape!AM136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN136-SystemShape!AN136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO136-SystemShape!AO136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP136-SystemShape!AP136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ136-SystemShape!AQ136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR136-SystemShape!AR136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS136-SystemShape!AS136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT136-SystemShape!AT136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU136-SystemShape!AU136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV136-SystemShape!AV136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW136-SystemShape!AW136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX136-SystemShape!AX136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY136-SystemShape!AY136))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D136-(AboveHWM!D136+Tier1!D136+Existing!D136)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D136-SuperPeak!D136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E136-(AboveHWM!E136+Tier1!E136+Existing!E136)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E136-SuperPeak!E136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F136-(AboveHWM!F136+Tier1!F136+Existing!F136)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F136-SuperPeak!F136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G136-(AboveHWM!G136+Tier1!G136+Existing!G136)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G136-SuperPeak!G136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H136-(AboveHWM!H136+Tier1!H136+Existing!H136)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H136-SuperPeak!H136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I136-(AboveHWM!I136+Tier1!I136+Existing!I136)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I136-SuperPeak!I136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J136-(AboveHWM!J136+Tier1!J136+Existing!J136)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J136-SuperPeak!J136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K136-(AboveHWM!K136+Tier1!K136+Existing!K136)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K136-SuperPeak!K136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L136-(AboveHWM!L136+Tier1!L136+Existing!L136)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L136-SuperPeak!L136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M136-(AboveHWM!M136+Tier1!M136+Existing!M136)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M136-SuperPeak!M136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N136-(AboveHWM!N136+Tier1!N136+Existing!N136)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N136-SuperPeak!N136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O136-(AboveHWM!O136+Tier1!O136+Existing!O136)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O136-SuperPeak!O136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P136-(AboveHWM!P136+Tier1!P136+Existing!P136)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P136-SuperPeak!P136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q136-(AboveHWM!Q136+Tier1!Q136+Existing!Q136)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q136-SuperPeak!Q136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R136-(AboveHWM!R136+Tier1!R136+Existing!R136)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R136-SuperPeak!R136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S136-(AboveHWM!S136+Tier1!S136+Existing!S136)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S136-SuperPeak!S136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T136-(AboveHWM!T136+Tier1!T136+Existing!T136)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T136-SuperPeak!T136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U136-(AboveHWM!U136+Tier1!U136+Existing!U136)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U136-SuperPeak!U136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V136-(AboveHWM!V136+Tier1!V136+Existing!V136)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V136-SuperPeak!V136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W136-(AboveHWM!W136+Tier1!W136+Existing!W136)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W136-SuperPeak!W136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X136-(AboveHWM!X136+Tier1!X136+Existing!X136)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X136-SuperPeak!X136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y136-(AboveHWM!Y136+Tier1!Y136+Existing!Y136)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y136-SuperPeak!Y136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z136-(AboveHWM!Z136+Tier1!Z136+Existing!Z136)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z136-SuperPeak!Z136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA136-(AboveHWM!AA136+Tier1!AA136+Existing!AA136)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA136-SuperPeak!AA136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB136-(AboveHWM!AB136+Tier1!AB136+Existing!AB136)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB136-SuperPeak!AB136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC136-(AboveHWM!AC136+Tier1!AC136+Existing!AC136)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC136-SuperPeak!AC136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD136-(AboveHWM!AD136+Tier1!AD136+Existing!AD136)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD136-SuperPeak!AD136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE136-(AboveHWM!AE136+Tier1!AE136+Existing!AE136)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE136-SuperPeak!AE136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF136-(AboveHWM!AF136+Tier1!AF136+Existing!AF136)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF136-SuperPeak!AF136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG136-(AboveHWM!AG136+Tier1!AG136+Existing!AG136)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG136-SuperPeak!AG136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH136-(AboveHWM!AH136+Tier1!AH136+Existing!AH136)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH136-SuperPeak!AH136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI136-(AboveHWM!AI136+Tier1!AI136+Existing!AI136)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI136-SuperPeak!AI136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ136-(AboveHWM!AJ136+Tier1!AJ136+Existing!AJ136)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ136-SuperPeak!AJ136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK136-(AboveHWM!AK136+Tier1!AK136+Existing!AK136)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK136-SuperPeak!AK136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL136-(AboveHWM!AL136+Tier1!AL136+Existing!AL136)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL136-SuperPeak!AL136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM136-(AboveHWM!AM136+Tier1!AM136+Existing!AM136)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM136-SuperPeak!AM136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN136-(AboveHWM!AN136+Tier1!AN136+Existing!AN136)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN136-SuperPeak!AN136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO136-(AboveHWM!AO136+Tier1!AO136+Existing!AO136)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO136-SuperPeak!AO136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP136-(AboveHWM!AP136+Tier1!AP136+Existing!AP136)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP136-SuperPeak!AP136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ136-(AboveHWM!AQ136+Tier1!AQ136+Existing!AQ136)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ136-SuperPeak!AQ136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR136-(AboveHWM!AR136+Tier1!AR136+Existing!AR136)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR136-SuperPeak!AR136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS136-(AboveHWM!AS136+Tier1!AS136+Existing!AS136)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS136-SuperPeak!AS136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT136-(AboveHWM!AT136+Tier1!AT136+Existing!AT136)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT136-SuperPeak!AT136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU136-(AboveHWM!AU136+Tier1!AU136+Existing!AU136)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU136-SuperPeak!AU136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV136-(AboveHWM!AV136+Tier1!AV136+Existing!AV136)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV136-SuperPeak!AV136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW136-(AboveHWM!AW136+Tier1!AW136+Existing!AW136)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW136-SuperPeak!AW136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX136-(AboveHWM!AX136+Tier1!AX136+Existing!AX136)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX136-SuperPeak!AX136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0},{"$f":"IF($B136=10298,0,IF(VLOOKUP($B136,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B136,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY136-(AboveHWM!AY136+Tier1!AY136+Existing!AY136)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY136-SuperPeak!AY136)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ136,TOCA!$AR136)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG137))*TOCA!AQ137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH137))*TOCA!AR137","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D137-SystemShape!D137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E137-SystemShape!E137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F137-SystemShape!F137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G137-SystemShape!G137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H137-SystemShape!H137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I137-SystemShape!I137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J137-SystemShape!J137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K137-SystemShape!K137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L137-SystemShape!L137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M137-SystemShape!M137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N137-SystemShape!N137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O137-SystemShape!O137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P137-SystemShape!P137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q137-SystemShape!Q137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R137-SystemShape!R137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S137-SystemShape!S137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T137-SystemShape!T137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U137-SystemShape!U137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V137-SystemShape!V137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W137-SystemShape!W137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X137-SystemShape!X137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y137-SystemShape!Y137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z137-SystemShape!Z137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA137-SystemShape!AA137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB137-SystemShape!AB137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC137-SystemShape!AC137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD137-SystemShape!AD137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE137-SystemShape!AE137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF137-SystemShape!AF137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG137-SystemShape!AG137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH137-SystemShape!AH137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI137-SystemShape!AI137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ137-SystemShape!AJ137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK137-SystemShape!AK137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL137-SystemShape!AL137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM137-SystemShape!AM137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN137-SystemShape!AN137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO137-SystemShape!AO137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP137-SystemShape!AP137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ137-SystemShape!AQ137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR137-SystemShape!AR137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS137-SystemShape!AS137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT137-SystemShape!AT137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU137-SystemShape!AU137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV137-SystemShape!AV137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW137-SystemShape!AW137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX137-SystemShape!AX137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY137-SystemShape!AY137))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D137-(AboveHWM!D137+Tier1!D137+Existing!D137)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D137-SuperPeak!D137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E137-(AboveHWM!E137+Tier1!E137+Existing!E137)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E137-SuperPeak!E137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F137-(AboveHWM!F137+Tier1!F137+Existing!F137)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F137-SuperPeak!F137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G137-(AboveHWM!G137+Tier1!G137+Existing!G137)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G137-SuperPeak!G137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H137-(AboveHWM!H137+Tier1!H137+Existing!H137)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H137-SuperPeak!H137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I137-(AboveHWM!I137+Tier1!I137+Existing!I137)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I137-SuperPeak!I137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J137-(AboveHWM!J137+Tier1!J137+Existing!J137)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J137-SuperPeak!J137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K137-(AboveHWM!K137+Tier1!K137+Existing!K137)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K137-SuperPeak!K137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L137-(AboveHWM!L137+Tier1!L137+Existing!L137)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L137-SuperPeak!L137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M137-(AboveHWM!M137+Tier1!M137+Existing!M137)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M137-SuperPeak!M137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N137-(AboveHWM!N137+Tier1!N137+Existing!N137)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N137-SuperPeak!N137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O137-(AboveHWM!O137+Tier1!O137+Existing!O137)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O137-SuperPeak!O137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P137-(AboveHWM!P137+Tier1!P137+Existing!P137)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P137-SuperPeak!P137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q137-(AboveHWM!Q137+Tier1!Q137+Existing!Q137)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q137-SuperPeak!Q137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R137-(AboveHWM!R137+Tier1!R137+Existing!R137)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R137-SuperPeak!R137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S137-(AboveHWM!S137+Tier1!S137+Existing!S137)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S137-SuperPeak!S137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T137-(AboveHWM!T137+Tier1!T137+Existing!T137)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T137-SuperPeak!T137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U137-(AboveHWM!U137+Tier1!U137+Existing!U137)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U137-SuperPeak!U137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V137-(AboveHWM!V137+Tier1!V137+Existing!V137)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V137-SuperPeak!V137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W137-(AboveHWM!W137+Tier1!W137+Existing!W137)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W137-SuperPeak!W137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X137-(AboveHWM!X137+Tier1!X137+Existing!X137)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X137-SuperPeak!X137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y137-(AboveHWM!Y137+Tier1!Y137+Existing!Y137)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y137-SuperPeak!Y137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z137-(AboveHWM!Z137+Tier1!Z137+Existing!Z137)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z137-SuperPeak!Z137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA137-(AboveHWM!AA137+Tier1!AA137+Existing!AA137)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA137-SuperPeak!AA137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB137-(AboveHWM!AB137+Tier1!AB137+Existing!AB137)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB137-SuperPeak!AB137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC137-(AboveHWM!AC137+Tier1!AC137+Existing!AC137)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC137-SuperPeak!AC137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD137-(AboveHWM!AD137+Tier1!AD137+Existing!AD137)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD137-SuperPeak!AD137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE137-(AboveHWM!AE137+Tier1!AE137+Existing!AE137)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE137-SuperPeak!AE137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF137-(AboveHWM!AF137+Tier1!AF137+Existing!AF137)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF137-SuperPeak!AF137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG137-(AboveHWM!AG137+Tier1!AG137+Existing!AG137)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG137-SuperPeak!AG137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH137-(AboveHWM!AH137+Tier1!AH137+Existing!AH137)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH137-SuperPeak!AH137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI137-(AboveHWM!AI137+Tier1!AI137+Existing!AI137)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI137-SuperPeak!AI137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ137-(AboveHWM!AJ137+Tier1!AJ137+Existing!AJ137)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ137-SuperPeak!AJ137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK137-(AboveHWM!AK137+Tier1!AK137+Existing!AK137)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK137-SuperPeak!AK137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL137-(AboveHWM!AL137+Tier1!AL137+Existing!AL137)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL137-SuperPeak!AL137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM137-(AboveHWM!AM137+Tier1!AM137+Existing!AM137)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM137-SuperPeak!AM137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN137-(AboveHWM!AN137+Tier1!AN137+Existing!AN137)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN137-SuperPeak!AN137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO137-(AboveHWM!AO137+Tier1!AO137+Existing!AO137)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO137-SuperPeak!AO137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP137-(AboveHWM!AP137+Tier1!AP137+Existing!AP137)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP137-SuperPeak!AP137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ137-(AboveHWM!AQ137+Tier1!AQ137+Existing!AQ137)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ137-SuperPeak!AQ137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR137-(AboveHWM!AR137+Tier1!AR137+Existing!AR137)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR137-SuperPeak!AR137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS137-(AboveHWM!AS137+Tier1!AS137+Existing!AS137)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS137-SuperPeak!AS137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT137-(AboveHWM!AT137+Tier1!AT137+Existing!AT137)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT137-SuperPeak!AT137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU137-(AboveHWM!AU137+Tier1!AU137+Existing!AU137)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU137-SuperPeak!AU137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV137-(AboveHWM!AV137+Tier1!AV137+Existing!AV137)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV137-SuperPeak!AV137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW137-(AboveHWM!AW137+Tier1!AW137+Existing!AW137)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW137-SuperPeak!AW137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX137-(AboveHWM!AX137+Tier1!AX137+Existing!AX137)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX137-SuperPeak!AX137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0},{"$f":"IF($B137=10298,0,IF(VLOOKUP($B137,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B137,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY137-(AboveHWM!AY137+Tier1!AY137+Existing!AY137)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY137-SuperPeak!AY137)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ137,TOCA!$AR137)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,MATCH(D$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AG138))*TOCA!AQ138","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,MATCH(E$2,SliceLF!$B$3:$BA$3,0),FALSE),TOCA!AH138))*TOCA!AR138","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(F$3=\"HLH\",MATCH(F$2,SliceLF!$B$3:$BA$3,0),MATCH(F$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!D138-SystemShape!D138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(G$3=\"HLH\",MATCH(G$2,SliceLF!$B$3:$BA$3,0),MATCH(G$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!E138-SystemShape!E138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(H$3=\"HLH\",MATCH(H$2,SliceLF!$B$3:$BA$3,0),MATCH(H$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!F138-SystemShape!F138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(I$3=\"HLH\",MATCH(I$2,SliceLF!$B$3:$BA$3,0),MATCH(I$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!G138-SystemShape!G138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(J$3=\"HLH\",MATCH(J$2,SliceLF!$B$3:$BA$3,0),MATCH(J$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!H138-SystemShape!H138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(K$3=\"HLH\",MATCH(K$2,SliceLF!$B$3:$BA$3,0),MATCH(K$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!I138-SystemShape!I138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(L$3=\"HLH\",MATCH(L$2,SliceLF!$B$3:$BA$3,0),MATCH(L$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!J138-SystemShape!J138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(M$3=\"HLH\",MATCH(M$2,SliceLF!$B$3:$BA$3,0),MATCH(M$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!K138-SystemShape!K138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(N$3=\"HLH\",MATCH(N$2,SliceLF!$B$3:$BA$3,0),MATCH(N$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!L138-SystemShape!L138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(O$3=\"HLH\",MATCH(O$2,SliceLF!$B$3:$BA$3,0),MATCH(O$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!M138-SystemShape!M138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(P$3=\"HLH\",MATCH(P$2,SliceLF!$B$3:$BA$3,0),MATCH(P$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!N138-SystemShape!N138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Q$3=\"HLH\",MATCH(Q$2,SliceLF!$B$3:$BA$3,0),MATCH(Q$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!O138-SystemShape!O138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(R$3=\"HLH\",MATCH(R$2,SliceLF!$B$3:$BA$3,0),MATCH(R$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!P138-SystemShape!P138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(S$3=\"HLH\",MATCH(S$2,SliceLF!$B$3:$BA$3,0),MATCH(S$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Q138-SystemShape!Q138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(T$3=\"HLH\",MATCH(T$2,SliceLF!$B$3:$BA$3,0),MATCH(T$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!R138-SystemShape!R138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(U$3=\"HLH\",MATCH(U$2,SliceLF!$B$3:$BA$3,0),MATCH(U$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!S138-SystemShape!S138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(V$3=\"HLH\",MATCH(V$2,SliceLF!$B$3:$BA$3,0),MATCH(V$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!T138-SystemShape!T138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(W$3=\"HLH\",MATCH(W$2,SliceLF!$B$3:$BA$3,0),MATCH(W$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!U138-SystemShape!U138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(X$3=\"HLH\",MATCH(X$2,SliceLF!$B$3:$BA$3,0),MATCH(X$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!V138-SystemShape!V138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Y$3=\"HLH\",MATCH(Y$2,SliceLF!$B$3:$BA$3,0),MATCH(Y$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!W138-SystemShape!W138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(Z$3=\"HLH\",MATCH(Z$2,SliceLF!$B$3:$BA$3,0),MATCH(Z$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!X138-SystemShape!X138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AA$3=\"HLH\",MATCH(AA$2,SliceLF!$B$3:$BA$3,0),MATCH(AA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Y138-SystemShape!Y138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AB$3=\"HLH\",MATCH(AB$2,SliceLF!$B$3:$BA$3,0),MATCH(AB$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!Z138-SystemShape!Z138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AC$3=\"HLH\",MATCH(AC$2,SliceLF!$B$3:$BA$3,0),MATCH(AC$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AA138-SystemShape!AA138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AD$3=\"HLH\",MATCH(AD$2,SliceLF!$B$3:$BA$3,0),MATCH(AD$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AB138-SystemShape!AB138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AE$3=\"HLH\",MATCH(AE$2,SliceLF!$B$3:$BA$3,0),MATCH(AE$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AC138-SystemShape!AC138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AF$3=\"HLH\",MATCH(AF$2,SliceLF!$B$3:$BA$3,0),MATCH(AF$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AD138-SystemShape!AD138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AG$3=\"HLH\",MATCH(AG$2,SliceLF!$B$3:$BA$3,0),MATCH(AG$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AE138-SystemShape!AE138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AH$3=\"HLH\",MATCH(AH$2,SliceLF!$B$3:$BA$3,0),MATCH(AH$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AF138-SystemShape!AF138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AI$3=\"HLH\",MATCH(AI$2,SliceLF!$B$3:$BA$3,0),MATCH(AI$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AG138-SystemShape!AG138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AJ$3=\"HLH\",MATCH(AJ$2,SliceLF!$B$3:$BA$3,0),MATCH(AJ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AH138-SystemShape!AH138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AK$3=\"HLH\",MATCH(AK$2,SliceLF!$B$3:$BA$3,0),MATCH(AK$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AI138-SystemShape!AI138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AL$3=\"HLH\",MATCH(AL$2,SliceLF!$B$3:$BA$3,0),MATCH(AL$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AJ138-SystemShape!AJ138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AM$3=\"HLH\",MATCH(AM$2,SliceLF!$B$3:$BA$3,0),MATCH(AM$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AK138-SystemShape!AK138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AN$3=\"HLH\",MATCH(AN$2,SliceLF!$B$3:$BA$3,0),MATCH(AN$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AL138-SystemShape!AL138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AO$3=\"HLH\",MATCH(AO$2,SliceLF!$B$3:$BA$3,0),MATCH(AO$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AM138-SystemShape!AM138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AP$3=\"HLH\",MATCH(AP$2,SliceLF!$B$3:$BA$3,0),MATCH(AP$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AN138-SystemShape!AN138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AQ$3=\"HLH\",MATCH(AQ$2,SliceLF!$B$3:$BA$3,0),MATCH(AQ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AO138-SystemShape!AO138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AR$3=\"HLH\",MATCH(AR$2,SliceLF!$B$3:$BA$3,0),MATCH(AR$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AP138-SystemShape!AP138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AS$3=\"HLH\",MATCH(AS$2,SliceLF!$B$3:$BA$3,0),MATCH(AS$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AQ138-SystemShape!AQ138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AT$3=\"HLH\",MATCH(AT$2,SliceLF!$B$3:$BA$3,0),MATCH(AT$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AR138-SystemShape!AR138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AU$3=\"HLH\",MATCH(AU$2,SliceLF!$B$3:$BA$3,0),MATCH(AU$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AS138-SystemShape!AS138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AV$3=\"HLH\",MATCH(AV$2,SliceLF!$B$3:$BA$3,0),MATCH(AV$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AT138-SystemShape!AT138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AW$3=\"HLH\",MATCH(AW$2,SliceLF!$B$3:$BA$3,0),MATCH(AW$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AU138-SystemShape!AU138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AX$3=\"HLH\",MATCH(AX$2,SliceLF!$B$3:$BA$3,0),MATCH(AX$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AV138-SystemShape!AV138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AY$3=\"HLH\",MATCH(AY$2,SliceLF!$B$3:$BA$3,0),MATCH(AY$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AW138-SystemShape!AW138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(AZ$3=\"HLH\",MATCH(AZ$2,SliceLF!$B$3:$BA$3,0),MATCH(AZ$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AX138-SystemShape!AX138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$B:$BA,IF(BA$3=\"HLH\",MATCH(BA$2,SliceLF!$B$3:$BA$3,0),MATCH(BA$2,SliceLF!$B$3:$BA$3,0)+1),FALSE),Tier1!AY138-SystemShape!AY138))*IF(COLUMN()<COLUMN($AD$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BB$3=\"HLH\",MATCH(BB$2,SliceLF!$BB$3:$CY$3,0),MATCH(BB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!D138-(AboveHWM!D138+Tier1!D138+Existing!D138)/VLOOKUP(LDD!BB$2,Init!$F:$K,2,FALSE)-CDQ!D138-SuperPeak!D138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BC$3=\"HLH\",MATCH(BC$2,SliceLF!$BB$3:$CY$3,0),MATCH(BC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!E138-(AboveHWM!E138+Tier1!E138+Existing!E138)/VLOOKUP(LDD!BC$2,Init!$F:$K,2,FALSE)-CDQ!E138-SuperPeak!E138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BD$3=\"HLH\",MATCH(BD$2,SliceLF!$BB$3:$CY$3,0),MATCH(BD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!F138-(AboveHWM!F138+Tier1!F138+Existing!F138)/VLOOKUP(LDD!BD$2,Init!$F:$K,2,FALSE)-CDQ!F138-SuperPeak!F138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BE$3=\"HLH\",MATCH(BE$2,SliceLF!$BB$3:$CY$3,0),MATCH(BE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!G138-(AboveHWM!G138+Tier1!G138+Existing!G138)/VLOOKUP(LDD!BE$2,Init!$F:$K,2,FALSE)-CDQ!G138-SuperPeak!G138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BF$3=\"HLH\",MATCH(BF$2,SliceLF!$BB$3:$CY$3,0),MATCH(BF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!H138-(AboveHWM!H138+Tier1!H138+Existing!H138)/VLOOKUP(LDD!BF$2,Init!$F:$K,2,FALSE)-CDQ!H138-SuperPeak!H138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BG$3=\"HLH\",MATCH(BG$2,SliceLF!$BB$3:$CY$3,0),MATCH(BG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!I138-(AboveHWM!I138+Tier1!I138+Existing!I138)/VLOOKUP(LDD!BG$2,Init!$F:$K,2,FALSE)-CDQ!I138-SuperPeak!I138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BH$3=\"HLH\",MATCH(BH$2,SliceLF!$BB$3:$CY$3,0),MATCH(BH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!J138-(AboveHWM!J138+Tier1!J138+Existing!J138)/VLOOKUP(LDD!BH$2,Init!$F:$K,2,FALSE)-CDQ!J138-SuperPeak!J138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BI$3=\"HLH\",MATCH(BI$2,SliceLF!$BB$3:$CY$3,0),MATCH(BI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!K138-(AboveHWM!K138+Tier1!K138+Existing!K138)/VLOOKUP(LDD!BI$2,Init!$F:$K,2,FALSE)-CDQ!K138-SuperPeak!K138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BJ$3=\"HLH\",MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!L138-(AboveHWM!L138+Tier1!L138+Existing!L138)/VLOOKUP(LDD!BJ$2,Init!$F:$K,2,FALSE)-CDQ!L138-SuperPeak!L138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BK$3=\"HLH\",MATCH(BK$2,SliceLF!$BB$3:$CY$3,0),MATCH(BK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!M138-(AboveHWM!M138+Tier1!M138+Existing!M138)/VLOOKUP(LDD!BK$2,Init!$F:$K,2,FALSE)-CDQ!M138-SuperPeak!M138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BL$3=\"HLH\",MATCH(BL$2,SliceLF!$BB$3:$CY$3,0),MATCH(BL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!N138-(AboveHWM!N138+Tier1!N138+Existing!N138)/VLOOKUP(LDD!BL$2,Init!$F:$K,2,FALSE)-CDQ!N138-SuperPeak!N138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BM$3=\"HLH\",MATCH(BM$2,SliceLF!$BB$3:$CY$3,0),MATCH(BM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!O138-(AboveHWM!O138+Tier1!O138+Existing!O138)/VLOOKUP(LDD!BM$2,Init!$F:$K,2,FALSE)-CDQ!O138-SuperPeak!O138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BN$3=\"HLH\",MATCH(BN$2,SliceLF!$BB$3:$CY$3,0),MATCH(BN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!P138-(AboveHWM!P138+Tier1!P138+Existing!P138)/VLOOKUP(LDD!BN$2,Init!$F:$K,2,FALSE)-CDQ!P138-SuperPeak!P138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BO$3=\"HLH\",MATCH(BO$2,SliceLF!$BB$3:$CY$3,0),MATCH(BO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Q138-(AboveHWM!Q138+Tier1!Q138+Existing!Q138)/VLOOKUP(LDD!BO$2,Init!$F:$K,2,FALSE)-CDQ!Q138-SuperPeak!Q138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BP$3=\"HLH\",MATCH(BP$2,SliceLF!$BB$3:$CY$3,0),MATCH(BP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!R138-(AboveHWM!R138+Tier1!R138+Existing!R138)/VLOOKUP(LDD!BP$2,Init!$F:$K,2,FALSE)-CDQ!R138-SuperPeak!R138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BQ$3=\"HLH\",MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!S138-(AboveHWM!S138+Tier1!S138+Existing!S138)/VLOOKUP(LDD!BQ$2,Init!$F:$K,2,FALSE)-CDQ!S138-SuperPeak!S138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BR$3=\"HLH\",MATCH(BR$2,SliceLF!$BB$3:$CY$3,0),MATCH(BR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!T138-(AboveHWM!T138+Tier1!T138+Existing!T138)/VLOOKUP(LDD!BR$2,Init!$F:$K,2,FALSE)-CDQ!T138-SuperPeak!T138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BS$3=\"HLH\",MATCH(BS$2,SliceLF!$BB$3:$CY$3,0),MATCH(BS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!U138-(AboveHWM!U138+Tier1!U138+Existing!U138)/VLOOKUP(LDD!BS$2,Init!$F:$K,2,FALSE)-CDQ!U138-SuperPeak!U138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BT$3=\"HLH\",MATCH(BT$2,SliceLF!$BB$3:$CY$3,0),MATCH(BT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!V138-(AboveHWM!V138+Tier1!V138+Existing!V138)/VLOOKUP(LDD!BT$2,Init!$F:$K,2,FALSE)-CDQ!V138-SuperPeak!V138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BU$3=\"HLH\",MATCH(BU$2,SliceLF!$BB$3:$CY$3,0),MATCH(BU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!W138-(AboveHWM!W138+Tier1!W138+Existing!W138)/VLOOKUP(LDD!BU$2,Init!$F:$K,2,FALSE)-CDQ!W138-SuperPeak!W138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BV$3=\"HLH\",MATCH(BV$2,SliceLF!$BB$3:$CY$3,0),MATCH(BV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!X138-(AboveHWM!X138+Tier1!X138+Existing!X138)/VLOOKUP(LDD!BV$2,Init!$F:$K,2,FALSE)-CDQ!X138-SuperPeak!X138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BW$3=\"HLH\",MATCH(BW$2,SliceLF!$BB$3:$CY$3,0),MATCH(BW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Y138-(AboveHWM!Y138+Tier1!Y138+Existing!Y138)/VLOOKUP(LDD!BW$2,Init!$F:$K,2,FALSE)-CDQ!Y138-SuperPeak!Y138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BX$3=\"HLH\",MATCH(BX$2,SliceLF!$BB$3:$CY$3,0),MATCH(BX$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BX$3=\"LLH\",0,1)*1000*MAX(0,(CSP!Z138-(AboveHWM!Z138+Tier1!Z138+Existing!Z138)/VLOOKUP(LDD!BX$2,Init!$F:$K,2,FALSE)-CDQ!Z138-SuperPeak!Z138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BY$3=\"HLH\",MATCH(BY$2,SliceLF!$BB$3:$CY$3,0),MATCH(BY$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BY$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AA138-(AboveHWM!AA138+Tier1!AA138+Existing!AA138)/VLOOKUP(LDD!BY$2,Init!$F:$K,2,FALSE)-CDQ!AA138-SuperPeak!AA138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(BZ$3=\"HLH\",MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0),MATCH(BZ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(BZ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AB138-(AboveHWM!AB138+Tier1!AB138+Existing!AB138)/VLOOKUP(LDD!BZ$2,Init!$F:$K,2,FALSE)-CDQ!AB138-SuperPeak!AB138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CA$3=\"HLH\",MATCH(CA$2,SliceLF!$BB$3:$CY$3,0),MATCH(CA$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CA$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AC138-(AboveHWM!AC138+Tier1!AC138+Existing!AC138)/VLOOKUP(LDD!CA$2,Init!$F:$K,2,FALSE)-CDQ!AC138-SuperPeak!AC138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CB$3=\"HLH\",MATCH(CB$2,SliceLF!$BB$3:$CY$3,0),MATCH(CB$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CB$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AD138-(AboveHWM!AD138+Tier1!AD138+Existing!AD138)/VLOOKUP(LDD!CB$2,Init!$F:$K,2,FALSE)-CDQ!AD138-SuperPeak!AD138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CC$3=\"HLH\",MATCH(CC$2,SliceLF!$BB$3:$CY$3,0),MATCH(CC$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CC$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AE138-(AboveHWM!AE138+Tier1!AE138+Existing!AE138)/VLOOKUP(LDD!CC$2,Init!$F:$K,2,FALSE)-CDQ!AE138-SuperPeak!AE138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CD$3=\"HLH\",MATCH(CD$2,SliceLF!$BB$3:$CY$3,0),MATCH(CD$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CD$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AF138-(AboveHWM!AF138+Tier1!AF138+Existing!AF138)/VLOOKUP(LDD!CD$2,Init!$F:$K,2,FALSE)-CDQ!AF138-SuperPeak!AF138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CE$3=\"HLH\",MATCH(CE$2,SliceLF!$BB$3:$CY$3,0),MATCH(CE$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CE$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AG138-(AboveHWM!AG138+Tier1!AG138+Existing!AG138)/VLOOKUP(LDD!CE$2,Init!$F:$K,2,FALSE)-CDQ!AG138-SuperPeak!AG138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CF$3=\"HLH\",MATCH(CF$2,SliceLF!$BB$3:$CY$3,0),MATCH(CF$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CF$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AH138-(AboveHWM!AH138+Tier1!AH138+Existing!AH138)/VLOOKUP(LDD!CF$2,Init!$F:$K,2,FALSE)-CDQ!AH138-SuperPeak!AH138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CG$3=\"HLH\",MATCH(CG$2,SliceLF!$BB$3:$CY$3,0),MATCH(CG$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CG$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AI138-(AboveHWM!AI138+Tier1!AI138+Existing!AI138)/VLOOKUP(LDD!CG$2,Init!$F:$K,2,FALSE)-CDQ!AI138-SuperPeak!AI138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CH$3=\"HLH\",MATCH(CH$2,SliceLF!$BB$3:$CY$3,0),MATCH(CH$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CH$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AJ138-(AboveHWM!AJ138+Tier1!AJ138+Existing!AJ138)/VLOOKUP(LDD!CH$2,Init!$F:$K,2,FALSE)-CDQ!AJ138-SuperPeak!AJ138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CI$3=\"HLH\",MATCH(CI$2,SliceLF!$BB$3:$CY$3,0),MATCH(CI$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CI$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AK138-(AboveHWM!AK138+Tier1!AK138+Existing!AK138)/VLOOKUP(LDD!CI$2,Init!$F:$K,2,FALSE)-CDQ!AK138-SuperPeak!AK138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CJ$3=\"HLH\",MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CJ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CJ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AL138-(AboveHWM!AL138+Tier1!AL138+Existing!AL138)/VLOOKUP(LDD!CJ$2,Init!$F:$K,2,FALSE)-CDQ!AL138-SuperPeak!AL138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CK$3=\"HLH\",MATCH(CK$2,SliceLF!$BB$3:$CY$3,0),MATCH(CK$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CK$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AM138-(AboveHWM!AM138+Tier1!AM138+Existing!AM138)/VLOOKUP(LDD!CK$2,Init!$F:$K,2,FALSE)-CDQ!AM138-SuperPeak!AM138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CL$3=\"HLH\",MATCH(CL$2,SliceLF!$BB$3:$CY$3,0),MATCH(CL$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CL$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AN138-(AboveHWM!AN138+Tier1!AN138+Existing!AN138)/VLOOKUP(LDD!CL$2,Init!$F:$K,2,FALSE)-CDQ!AN138-SuperPeak!AN138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CM$3=\"HLH\",MATCH(CM$2,SliceLF!$BB$3:$CY$3,0),MATCH(CM$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CM$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AO138-(AboveHWM!AO138+Tier1!AO138+Existing!AO138)/VLOOKUP(LDD!CM$2,Init!$F:$K,2,FALSE)-CDQ!AO138-SuperPeak!AO138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CN$3=\"HLH\",MATCH(CN$2,SliceLF!$BB$3:$CY$3,0),MATCH(CN$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CN$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AP138-(AboveHWM!AP138+Tier1!AP138+Existing!AP138)/VLOOKUP(LDD!CN$2,Init!$F:$K,2,FALSE)-CDQ!AP138-SuperPeak!AP138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CO$3=\"HLH\",MATCH(CO$2,SliceLF!$BB$3:$CY$3,0),MATCH(CO$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CO$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AQ138-(AboveHWM!AQ138+Tier1!AQ138+Existing!AQ138)/VLOOKUP(LDD!CO$2,Init!$F:$K,2,FALSE)-CDQ!AQ138-SuperPeak!AQ138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CP$3=\"HLH\",MATCH(CP$2,SliceLF!$BB$3:$CY$3,0),MATCH(CP$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CP$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AR138-(AboveHWM!AR138+Tier1!AR138+Existing!AR138)/VLOOKUP(LDD!CP$2,Init!$F:$K,2,FALSE)-CDQ!AR138-SuperPeak!AR138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CQ$3=\"HLH\",MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0),MATCH(CQ$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CQ$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AS138-(AboveHWM!AS138+Tier1!AS138+Existing!AS138)/VLOOKUP(LDD!CQ$2,Init!$F:$K,2,FALSE)-CDQ!AS138-SuperPeak!AS138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CR$3=\"HLH\",MATCH(CR$2,SliceLF!$BB$3:$CY$3,0),MATCH(CR$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CR$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AT138-(AboveHWM!AT138+Tier1!AT138+Existing!AT138)/VLOOKUP(LDD!CR$2,Init!$F:$K,2,FALSE)-CDQ!AT138-SuperPeak!AT138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CS$3=\"HLH\",MATCH(CS$2,SliceLF!$BB$3:$CY$3,0),MATCH(CS$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CS$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AU138-(AboveHWM!AU138+Tier1!AU138+Existing!AU138)/VLOOKUP(LDD!CS$2,Init!$F:$K,2,FALSE)-CDQ!AU138-SuperPeak!AU138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CT$3=\"HLH\",MATCH(CT$2,SliceLF!$BB$3:$CY$3,0),MATCH(CT$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CT$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AV138-(AboveHWM!AV138+Tier1!AV138+Existing!AV138)/VLOOKUP(LDD!CT$2,Init!$F:$K,2,FALSE)-CDQ!AV138-SuperPeak!AV138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CU$3=\"HLH\",MATCH(CU$2,SliceLF!$BB$3:$CY$3,0),MATCH(CU$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CU$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AW138-(AboveHWM!AW138+Tier1!AW138+Existing!AW138)/VLOOKUP(LDD!CU$2,Init!$F:$K,2,FALSE)-CDQ!AW138-SuperPeak!AW138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CV$3=\"HLH\",MATCH(CV$2,SliceLF!$BB$3:$CY$3,0),MATCH(CV$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CV$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AX138-(AboveHWM!AX138+Tier1!AX138+Existing!AX138)/VLOOKUP(LDD!CV$2,Init!$F:$K,2,FALSE)-CDQ!AX138-SuperPeak!AX138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0},{"$f":"IF($B138=10298,0,IF(VLOOKUP($B138,Init!$Q:$GE,MATCH(Init!$S$4,Init!$Q$4:$GE$4,0),FALSE)=1,VLOOKUP($B138,SliceLF!$BB:$CY,IF(CW$3=\"HLH\",MATCH(CW$2,SliceLF!$BB$3:$CY$3,0),MATCH(CW$2,SliceLF!$BB$3:$CY$3,0)+1),FALSE),(IF(CW$3=\"LLH\",0,1)*1000*MAX(0,(CSP!AY138-(AboveHWM!AY138+Tier1!AY138+Existing!AY138)/VLOOKUP(LDD!CW$2,Init!$F:$K,2,FALSE)-CDQ!AY138-SuperPeak!AY138)))))*IF(COLUMN()<COLUMN($BZ$2),TOCA!$AQ138,TOCA!$AR138)","v":0}]

{"sheet":"T2Remarketing","index":42,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 2 Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(D$2,Init!$F:$K,MATCH(D$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(E$2,Init!$F:$K,MATCH(E$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(F$2,Init!$F:$K,MATCH(F$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(G$2,Init!$F:$K,MATCH(G$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(H$2,Init!$F:$K,MATCH(H$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(I$2,Init!$F:$K,MATCH(I$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(J$2,Init!$F:$K,MATCH(J$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(K$2,Init!$F:$K,MATCH(K$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(L$2,Init!$F:$K,MATCH(L$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(M$2,Init!$F:$K,MATCH(M$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(N$2,Init!$F:$K,MATCH(N$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(O$2,Init!$F:$K,MATCH(O$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(P$2,Init!$F:$K,MATCH(P$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Q$2,Init!$F:$K,MATCH(Q$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(R$2,Init!$F:$K,MATCH(R$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(S$2,Init!$F:$K,MATCH(S$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(T$2,Init!$F:$K,MATCH(T$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(U$2,Init!$F:$K,MATCH(U$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(V$2,Init!$F:$K,MATCH(V$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(W$2,Init!$F:$K,MATCH(W$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(X$2,Init!$F:$K,MATCH(X$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Y$2,Init!$F:$K,MATCH(Y$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(Z$2,Init!$F:$K,MATCH(Z$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AA$2,Init!$F:$K,MATCH(AA$3,Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AB$2,Init!$F:$K,MATCH(AB$3,Init!$F$4:$K$4,0),FALSE)","v":-7.673861546209082E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AC$2,Init!$F:$K,MATCH(AC$3,Init!$F$4:$K$4,0),FALSE)","v":-5.5422333389287814E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AD$2,Init!$F:$K,MATCH(AD$3,Init!$F$4:$K$4,0),FALSE)","v":-7.1054273576010019E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AE$2,Init!$F:$K,MATCH(AE$3,Init!$F$4:$K$4,0),FALSE)","v":-5.702105454474804E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AF$2,Init!$F:$K,MATCH(AF$3,Init!$F$4:$K$4,0),FALSE)","v":-7.1054273576010019E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AG$2,Init!$F:$K,MATCH(AG$3,Init!$F$4:$K$4,0),FALSE)","v":-6.1106675275368616E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AH$2,Init!$F:$K,MATCH(AH$3,Init!$F$4:$K$4,0),FALSE)","v":-7.3896444519050419E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AI$2,Init!$F:$K,MATCH(AI$3,Init!$F$4:$K$4,0),FALSE)","v":-5.8264504332328215E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AJ$2,Init!$F:$K,MATCH(AJ$3,Init!$F$4:$K$4,0),FALSE)","v":-6.8212102632969618E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AK$2,Init!$F:$K,MATCH(AK$3,Init!$F$4:$K$4,0),FALSE)","v":-5.1159076974727213E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AL$2,Init!$F:$K,MATCH(AL$3,Init!$F$4:$K$4,0),FALSE)","v":-7.3896444519050419E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AM$2,Init!$F:$K,MATCH(AM$3,Init!$F$4:$K$4,0),FALSE)","v":-5.808686864838819E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AN$2,Init!$F:$K,MATCH(AN$3,Init!$F$4:$K$4,0),FALSE)","v":-7.3896444519050419E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AO$2,Init!$F:$K,MATCH(AO$3,Init!$F$4:$K$4,0),FALSE)","v":-5.4001247917767614E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AP$2,Init!$F:$K,MATCH(AP$3,Init!$F$4:$K$4,0),FALSE)","v":-7.3896444519050419E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AQ$2,Init!$F:$K,MATCH(AQ$3,Init!$F$4:$K$4,0),FALSE)","v":-5.8264504332328215E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AR$2,Init!$F:$K,MATCH(AR$3,Init!$F$4:$K$4,0),FALSE)","v":-7.1054273576010019E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AS$2,Init!$F:$K,MATCH(AS$3,Init!$F$4:$K$4,0),FALSE)","v":-5.6843418860808015E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AT$2,Init!$F:$K,MATCH(AT$3,Init!$F$4:$K$4,0),FALSE)","v":-7.3896444519050419E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AU$2,Init!$F:$K,MATCH(AU$3,Init!$F$4:$K$4,0),FALSE)","v":-5.8264504332328215E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AV$2,Init!$F:$K,MATCH(AV$3,Init!$F$4:$K$4,0),FALSE)","v":-7.3896444519050419E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AW$2,Init!$F:$K,MATCH(AW$3,Init!$F$4:$K$4,0),FALSE)","v":-5.8264504332328215E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AX$2,Init!$F:$K,MATCH(AX$3,Init!$F$4:$K$4,0),FALSE)","v":-7.1054273576010019E-13},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"T2 Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$BJ$3,0),FALSE)*VLOOKUP(AY$2,Init!$F:$K,MATCH(AY$3,Init!$F$4:$K$4,0),FALSE)","v":-5.6843418860808015E-13}]

{"sheet":"NRRemarketing","index":43,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Resource Remarketing (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B4,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B4,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B5,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B5,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B6,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B6,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B7,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B7,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B8,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B8,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B9,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B9,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B10,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B10,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B11,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B11,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B12,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B12,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B13,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B13,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B14,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B14,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B15,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B15,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B17,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B17,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B26,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B26,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B35,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B35,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B44,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B44,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B53,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B53,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B62,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B62,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B71,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B71,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B72,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B72,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B81,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B81,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B90,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B90,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B99,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B99,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B108,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B108,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B117,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B117,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B126,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B126,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B135,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B135,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B136,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B136,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B137,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B137,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(D$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(D$2,I_NR!$B$2:$ABV$2,0)+IF(D$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(D$2)>9,YEAR(D$2)+1,YEAR(D$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(E$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(E$2,I_NR!$B$2:$ABV$2,0)+IF(E$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(E$2)>9,YEAR(E$2)+1,YEAR(E$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(F$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(F$2,I_NR!$B$2:$ABV$2,0)+IF(F$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(F$2)>9,YEAR(F$2)+1,YEAR(F$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(G$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(G$2,I_NR!$B$2:$ABV$2,0)+IF(G$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(G$2)>9,YEAR(G$2)+1,YEAR(G$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(H$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(H$2,I_NR!$B$2:$ABV$2,0)+IF(H$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(H$2)>9,YEAR(H$2)+1,YEAR(H$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(I$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(I$2,I_NR!$B$2:$ABV$2,0)+IF(I$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(I$2)>9,YEAR(I$2)+1,YEAR(I$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(J$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(J$2,I_NR!$B$2:$ABV$2,0)+IF(J$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(J$2)>9,YEAR(J$2)+1,YEAR(J$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(K$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(K$2,I_NR!$B$2:$ABV$2,0)+IF(K$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(K$2)>9,YEAR(K$2)+1,YEAR(K$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(L$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(L$2,I_NR!$B$2:$ABV$2,0)+IF(L$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(L$2)>9,YEAR(L$2)+1,YEAR(L$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(M$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(M$2,I_NR!$B$2:$ABV$2,0)+IF(M$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(M$2)>9,YEAR(M$2)+1,YEAR(M$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(N$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(N$2,I_NR!$B$2:$ABV$2,0)+IF(N$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(N$2)>9,YEAR(N$2)+1,YEAR(N$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(O$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(O$2,I_NR!$B$2:$ABV$2,0)+IF(O$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(O$2)>9,YEAR(O$2)+1,YEAR(O$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(P$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(P$2,I_NR!$B$2:$ABV$2,0)+IF(P$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(P$2)>9,YEAR(P$2)+1,YEAR(P$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Q$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(Q$2,I_NR!$B$2:$ABV$2,0)+IF(Q$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(Q$2)>9,YEAR(Q$2)+1,YEAR(Q$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(R$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(R$2,I_NR!$B$2:$ABV$2,0)+IF(R$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(R$2)>9,YEAR(R$2)+1,YEAR(R$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(S$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(S$2,I_NR!$B$2:$ABV$2,0)+IF(S$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(S$2)>9,YEAR(S$2)+1,YEAR(S$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(T$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(T$2,I_NR!$B$2:$ABV$2,0)+IF(T$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(T$2)>9,YEAR(T$2)+1,YEAR(T$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(U$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(U$2,I_NR!$B$2:$ABV$2,0)+IF(U$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(U$2)>9,YEAR(U$2)+1,YEAR(U$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(V$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(V$2,I_NR!$B$2:$ABV$2,0)+IF(V$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(V$2)>9,YEAR(V$2)+1,YEAR(V$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(W$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(W$2,I_NR!$B$2:$ABV$2,0)+IF(W$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(W$2)>9,YEAR(W$2)+1,YEAR(W$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(X$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(X$2,I_NR!$B$2:$ABV$2,0)+IF(X$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(X$2)>9,YEAR(X$2)+1,YEAR(X$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Y$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(Y$2,I_NR!$B$2:$ABV$2,0)+IF(Y$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(Y$2)>9,YEAR(Y$2)+1,YEAR(Y$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(Z$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(Z$2,I_NR!$B$2:$ABV$2,0)+IF(Z$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(Z$2)>9,YEAR(Z$2)+1,YEAR(Z$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AA$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AA$2,I_NR!$B$2:$ABV$2,0)+IF(AA$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AA$2)>9,YEAR(AA$2)+1,YEAR(AA$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AB$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AB$2,I_NR!$B$2:$ABV$2,0)+IF(AB$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AB$2)>9,YEAR(AB$2)+1,YEAR(AB$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AC$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AC$2,I_NR!$B$2:$ABV$2,0)+IF(AC$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AC$2)>9,YEAR(AC$2)+1,YEAR(AC$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AD$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AD$2,I_NR!$B$2:$ABV$2,0)+IF(AD$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AD$2)>9,YEAR(AD$2)+1,YEAR(AD$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AE$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AE$2,I_NR!$B$2:$ABV$2,0)+IF(AE$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AE$2)>9,YEAR(AE$2)+1,YEAR(AE$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AF$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AF$2,I_NR!$B$2:$ABV$2,0)+IF(AF$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AF$2)>9,YEAR(AF$2)+1,YEAR(AF$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AG$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AG$2,I_NR!$B$2:$ABV$2,0)+IF(AG$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AG$2)>9,YEAR(AG$2)+1,YEAR(AG$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AH$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AH$2,I_NR!$B$2:$ABV$2,0)+IF(AH$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AH$2)>9,YEAR(AH$2)+1,YEAR(AH$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AI$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AI$2,I_NR!$B$2:$ABV$2,0)+IF(AI$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AI$2)>9,YEAR(AI$2)+1,YEAR(AI$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AJ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AJ$2,I_NR!$B$2:$ABV$2,0)+IF(AJ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AJ$2)>9,YEAR(AJ$2)+1,YEAR(AJ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AK$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AK$2,I_NR!$B$2:$ABV$2,0)+IF(AK$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AK$2)>9,YEAR(AK$2)+1,YEAR(AK$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AL$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AL$2,I_NR!$B$2:$ABV$2,0)+IF(AL$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AL$2)>9,YEAR(AL$2)+1,YEAR(AL$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AM$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AM$2,I_NR!$B$2:$ABV$2,0)+IF(AM$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AM$2)>9,YEAR(AM$2)+1,YEAR(AM$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AN$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AN$2,I_NR!$B$2:$ABV$2,0)+IF(AN$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AN$2)>9,YEAR(AN$2)+1,YEAR(AN$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AO$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AO$2,I_NR!$B$2:$ABV$2,0)+IF(AO$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AO$2)>9,YEAR(AO$2)+1,YEAR(AO$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AP$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AP$2,I_NR!$B$2:$ABV$2,0)+IF(AP$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AP$2)>9,YEAR(AP$2)+1,YEAR(AP$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AQ$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AQ$2,I_NR!$B$2:$ABV$2,0)+IF(AQ$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AQ$2)>9,YEAR(AQ$2)+1,YEAR(AQ$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AR$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AR$2,I_NR!$B$2:$ABV$2,0)+IF(AR$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AR$2)>9,YEAR(AR$2)+1,YEAR(AR$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AS$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AS$2,I_NR!$B$2:$ABV$2,0)+IF(AS$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AS$2)>9,YEAR(AS$2)+1,YEAR(AS$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AT$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AT$2,I_NR!$B$2:$ABV$2,0)+IF(AT$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AT$2)>9,YEAR(AT$2)+1,YEAR(AT$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AU$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AU$2,I_NR!$B$2:$ABV$2,0)+IF(AU$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AU$2)>9,YEAR(AU$2)+1,YEAR(AU$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AV$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AV$2,I_NR!$B$2:$ABV$2,0)+IF(AV$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AV$2)>9,YEAR(AV$2)+1,YEAR(AV$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AW$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AW$2,I_NR!$B$2:$ABV$2,0)+IF(AW$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AW$2)>9,YEAR(AW$2)+1,YEAR(AW$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AX$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AX$2,I_NR!$B$2:$ABV$2,0)+IF(AX$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AX$2)>9,YEAR(AX$2)+1,YEAR(AX$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0},{"$f":"+VLOOKUP($B138,TOCA!$B:$BJ,MATCH(\"NR Remarketing \"&IF(AY$2<$AB$2,Init!$C$9,Init!$C$9+1),TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),Init!$M:$O,3,FALSE)*(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(AY$2,I_NR!$B$2:$ABV$2,0)+IF(AY$3=\"HLH\",0,1),FALSE)/IF(VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)=0,1,VLOOKUP($B138,I_NR!$B:$ABV,MATCH(IF(MONTH(AY$2)>9,YEAR(AY$2)+1,YEAR(AY$2)),I_NR!$B$2:$ABV$2,0),FALSE)))","v":0}]

{"sheet":"Customer NR","index":44,"n_rows":138,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Loads (MWh)"]
["TOC",null,null,{"$f":"+DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"+IF(E3=\"HLH\",EOMONTH(D2,0)+1,D2)","v":"2023-10-01"},{"$f":"+IF(F3=\"HLH\",EOMONTH(E2,0)+1,E2)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",{"$f":"Tier1!D4+IF(Init!$S5=0,0,SliceResource!D4)+IF(Init!$T5=0,Tier2!D4,'PNGC T2 Allocation'!D4)+T2Remarketing!D4","v":285.94200000000001},{"$f":"Tier1!E4+IF(Init!$S5=0,0,SliceResource!E4)+IF(Init!$T5=0,Tier2!E4,'PNGC T2 Allocation'!E4)+T2Remarketing!E4","v":209.47499999999999},{"$f":"Tier1!F4+IF(Init!$S5=0,0,SliceResource!F4)+IF(Init!$T5=0,Tier2!F4,'PNGC T2 Allocation'!F4)+T2Remarketing!F4","v":322.12799999999999},{"$f":"Tier1!G4+IF(Init!$S5=0,0,SliceResource!G4)+IF(Init!$T5=0,Tier2!G4,'PNGC T2 Allocation'!G4)+T2Remarketing!G4","v":236.74799999999999},{"$f":"Tier1!H4+IF(Init!$S5=0,0,SliceResource!H4)+IF(Init!$T5=0,Tier2!H4,'PNGC T2 Allocation'!H4)+T2Remarketing!H4","v":394.01299999999998},{"$f":"Tier1!I4+IF(Init!$S5=0,0,SliceResource!I4)+IF(Init!$T5=0,Tier2!I4,'PNGC T2 Allocation'!I4)+T2Remarketing!I4","v":310.82600000000002},{"$f":"Tier1!J4+IF(Init!$S5=0,0,SliceResource!J4)+IF(Init!$T5=0,Tier2!J4,'PNGC T2 Allocation'!J4)+T2Remarketing!J4","v":427.94799999999998},{"$f":"Tier1!K4+IF(Init!$S5=0,0,SliceResource!K4)+IF(Init!$T5=0,Tier2!K4,'PNGC T2 Allocation'!K4)+T2Remarketing!K4","v":309.23500000000001},{"$f":"Tier1!L4+IF(Init!$S5=0,0,SliceResource!L4)+IF(Init!$T5=0,Tier2!L4,'PNGC T2 Allocation'!L4)+T2Remarketing!L4","v":350.81599999999997},{"$f":"Tier1!M4+IF(Init!$S5=0,0,SliceResource!M4)+IF(Init!$T5=0,Tier2!M4,'PNGC T2 Allocation'!M4)+T2Remarketing!M4","v":243.839},{"$f":"Tier1!N4+IF(Init!$S5=0,0,SliceResource!N4)+IF(Init!$T5=0,Tier2!N4,'PNGC T2 Allocation'!N4)+T2Remarketing!N4","v":335.041},{"$f":"Tier1!O4+IF(Init!$S5=0,0,SliceResource!O4)+IF(Init!$T5=0,Tier2!O4,'PNGC T2 Allocation'!O4)+T2Remarketing!O4","v":256.50299999999999},{"$f":"Tier1!P4+IF(Init!$S5=0,0,SliceResource!P4)+IF(Init!$T5=0,Tier2!P4,'PNGC T2 Allocation'!P4)+T2Remarketing!P4","v":303.84500000000003},{"$f":"Tier1!Q4+IF(Init!$S5=0,0,SliceResource!Q4)+IF(Init!$T5=0,Tier2!Q4,'PNGC T2 Allocation'!Q4)+T2Remarketing!Q4","v":212.61099999999999},{"$f":"Tier1!R4+IF(Init!$S5=0,0,SliceResource!R4)+IF(Init!$T5=0,Tier2!R4,'PNGC T2 Allocation'!R4)+T2Remarketing!R4","v":222.411},{"$f":"Tier1!S4+IF(Init!$S5=0,0,SliceResource!S4)+IF(Init!$T5=0,Tier2!S4,'PNGC T2 Allocation'!S4)+T2Remarketing!S4","v":160.31899999999999},{"$f":"Tier1!T4+IF(Init!$S5=0,0,SliceResource!T4)+IF(Init!$T5=0,Tier2!T4,'PNGC T2 Allocation'!T4)+T2Remarketing!T4","v":209.887},{"$f":"Tier1!U4+IF(Init!$S5=0,0,SliceResource!U4)+IF(Init!$T5=0,Tier2!U4,'PNGC T2 Allocation'!U4)+T2Remarketing!U4","v":153.083},{"$f":"Tier1!V4+IF(Init!$S5=0,0,SliceResource!V4)+IF(Init!$T5=0,Tier2!V4,'PNGC T2 Allocation'!V4)+T2Remarketing!V4","v":203.27600000000001},{"$f":"Tier1!W4+IF(Init!$S5=0,0,SliceResource!W4)+IF(Init!$T5=0,Tier2!W4,'PNGC T2 Allocation'!W4)+T2Remarketing!W4","v":135.988},{"$f":"Tier1!X4+IF(Init!$S5=0,0,SliceResource!X4)+IF(Init!$T5=0,Tier2!X4,'PNGC T2 Allocation'!X4)+T2Remarketing!X4","v":214.29499999999999},{"$f":"Tier1!Y4+IF(Init!$S5=0,0,SliceResource!Y4)+IF(Init!$T5=0,Tier2!Y4,'PNGC T2 Allocation'!Y4)+T2Remarketing!Y4","v":127.01300000000001},{"$f":"Tier1!Z4+IF(Init!$S5=0,0,SliceResource!Z4)+IF(Init!$T5=0,Tier2!Z4,'PNGC T2 Allocation'!Z4)+T2Remarketing!Z4","v":196.446},{"$f":"Tier1!AA4+IF(Init!$S5=0,0,SliceResource!AA4)+IF(Init!$T5=0,Tier2!AA4,'PNGC T2 Allocation'!AA4)+T2Remarketing!AA4","v":154.36099999999999},{"$f":"Tier1!AB4+IF(Init!$S5=0,0,SliceResource!AB4)+IF(Init!$T5=0,Tier2!AB4,'PNGC T2 Allocation'!AB4)+T2Remarketing!AB4","v":302.79599999999999},{"$f":"Tier1!AC4+IF(Init!$S5=0,0,SliceResource!AC4)+IF(Init!$T5=0,Tier2!AC4,'PNGC T2 Allocation'!AC4)+T2Remarketing!AC4","v":199.732},{"$f":"Tier1!AD4+IF(Init!$S5=0,0,SliceResource!AD4)+IF(Init!$T5=0,Tier2!AD4,'PNGC T2 Allocation'!AD4)+T2Remarketing!AD4","v":325.70999999999998},{"$f":"Tier1!AE4+IF(Init!$S5=0,0,SliceResource!AE4)+IF(Init!$T5=0,Tier2!AE4,'PNGC T2 Allocation'!AE4)+T2Remarketing!AE4","v":239.381},{"$f":"Tier1!AF4+IF(Init!$S5=0,0,SliceResource!AF4)+IF(Init!$T5=0,Tier2!AF4,'PNGC T2 Allocation'!AF4)+T2Remarketing!AF4","v":396.98700000000002},{"$f":"Tier1!AG4+IF(Init!$S5=0,0,SliceResource!AG4)+IF(Init!$T5=0,Tier2!AG4,'PNGC T2 Allocation'!AG4)+T2Remarketing!AG4","v":313.17200000000003},{"$f":"Tier1!AH4+IF(Init!$S5=0,0,SliceResource!AH4)+IF(Init!$T5=0,Tier2!AH4,'PNGC T2 Allocation'!AH4)+T2Remarketing!AH4","v":430.51900000000001},{"$f":"Tier1!AI4+IF(Init!$S5=0,0,SliceResource!AI4)+IF(Init!$T5=0,Tier2!AI4,'PNGC T2 Allocation'!AI4)+T2Remarketing!AI4","v":311.09300000000002},{"$f":"Tier1!AJ4+IF(Init!$S5=0,0,SliceResource!AJ4)+IF(Init!$T5=0,Tier2!AJ4,'PNGC T2 Allocation'!AJ4)+T2Remarketing!AJ4","v":365.47199999999998},{"$f":"Tier1!AK4+IF(Init!$S5=0,0,SliceResource!AK4)+IF(Init!$T5=0,Tier2!AK4,'PNGC T2 Allocation'!AK4)+T2Remarketing!AK4","v":258.12200000000001},{"$f":"Tier1!AL4+IF(Init!$S5=0,0,SliceResource!AL4)+IF(Init!$T5=0,Tier2!AL4,'PNGC T2 Allocation'!AL4)+T2Remarketing!AL4","v":336.54300000000001},{"$f":"Tier1!AM4+IF(Init!$S5=0,0,SliceResource!AM4)+IF(Init!$T5=0,Tier2!AM4,'PNGC T2 Allocation'!AM4)+T2Remarketing!AM4","v":257.65300000000002},{"$f":"Tier1!AN4+IF(Init!$S5=0,0,SliceResource!AN4)+IF(Init!$T5=0,Tier2!AN4,'PNGC T2 Allocation'!AN4)+T2Remarketing!AN4","v":304.88299999999998},{"$f":"Tier1!AO4+IF(Init!$S5=0,0,SliceResource!AO4)+IF(Init!$T5=0,Tier2!AO4,'PNGC T2 Allocation'!AO4)+T2Remarketing!AO4","v":213.33799999999999},{"$f":"Tier1!AP4+IF(Init!$S5=0,0,SliceResource!AP4)+IF(Init!$T5=0,Tier2!AP4,'PNGC T2 Allocation'!AP4)+T2Remarketing!AP4","v":222.92400000000001},{"$f":"Tier1!AQ4+IF(Init!$S5=0,0,SliceResource!AQ4)+IF(Init!$T5=0,Tier2!AQ4,'PNGC T2 Allocation'!AQ4)+T2Remarketing!AQ4","v":160.68899999999999},{"$f":"Tier1!AR4+IF(Init!$S5=0,0,SliceResource!AR4)+IF(Init!$T5=0,Tier2!AR4,'PNGC T2 Allocation'!AR4)+T2Remarketing!AR4","v":209.887},{"$f":"Tier1!AS4+IF(Init!$S5=0,0,SliceResource!AS4)+IF(Init!$T5=0,Tier2!AS4,'PNGC T2 Allocation'!AS4)+T2Remarketing!AS4","v":153.083},{"$f":"Tier1!AT4+IF(Init!$S5=0,0,SliceResource!AT4)+IF(Init!$T5=0,Tier2!AT4,'PNGC T2 Allocation'!AT4)+T2Remarketing!AT4","v":203.27600000000001},{"$f":"Tier1!AU4+IF(Init!$S5=0,0,SliceResource!AU4)+IF(Init!$T5=0,Tier2!AU4,'PNGC T2 Allocation'!AU4)+T2Remarketing!AU4","v":135.988},{"$f":"Tier1!AV4+IF(Init!$S5=0,0,SliceResource!AV4)+IF(Init!$T5=0,Tier2!AV4,'PNGC T2 Allocation'!AV4)+T2Remarketing!AV4","v":205.636},{"$f":"Tier1!AW4+IF(Init!$S5=0,0,SliceResource!AW4)+IF(Init!$T5=0,Tier2!AW4,'PNGC T2 Allocation'!AW4)+T2Remarketing!AW4","v":135.672},{"$f":"Tier1!AX4+IF(Init!$S5=0,0,SliceResource!AX4)+IF(Init!$T5=0,Tier2!AX4,'PNGC T2 Allocation'!AX4)+T2Remarketing!AX4","v":205.643},{"$f":"Tier1!AY4+IF(Init!$S5=0,0,SliceResource!AY4)+IF(Init!$T5=0,Tier2!AY4,'PNGC T2 Allocation'!AY4)+T2Remarketing!AY4","v":145.16399999999999}]
[null,10015,"Asotin County PUD #1",{"$f":"Tier1!D5+IF(Init!$S6=0,0,SliceResource!D5)+IF(Init!$T6=0,Tier2!D5,'PNGC T2 Allocation'!D5)+T2Remarketing!D5","v":153.53700000000001},{"$f":"Tier1!E5+IF(Init!$S6=0,0,SliceResource!E5)+IF(Init!$T6=0,Tier2!E5,'PNGC T2 Allocation'!E5)+T2Remarketing!E5","v":126.395},{"$f":"Tier1!F5+IF(Init!$S6=0,0,SliceResource!F5)+IF(Init!$T6=0,Tier2!F5,'PNGC T2 Allocation'!F5)+T2Remarketing!F5","v":88.894000000000005},{"$f":"Tier1!G5+IF(Init!$S6=0,0,SliceResource!G5)+IF(Init!$T6=0,Tier2!G5,'PNGC T2 Allocation'!G5)+T2Remarketing!G5","v":64.995000000000005},{"$f":"Tier1!H5+IF(Init!$S6=0,0,SliceResource!H5)+IF(Init!$T6=0,Tier2!H5,'PNGC T2 Allocation'!H5)+T2Remarketing!H5","v":91.013999999999996},{"$f":"Tier1!I5+IF(Init!$S6=0,0,SliceResource!I5)+IF(Init!$T6=0,Tier2!I5,'PNGC T2 Allocation'!I5)+T2Remarketing!I5","v":70.412000000000006},{"$f":"Tier1!J5+IF(Init!$S6=0,0,SliceResource!J5)+IF(Init!$T6=0,Tier2!J5,'PNGC T2 Allocation'!J5)+T2Remarketing!J5","v":102.65},{"$f":"Tier1!K5+IF(Init!$S6=0,0,SliceResource!K5)+IF(Init!$T6=0,Tier2!K5,'PNGC T2 Allocation'!K5)+T2Remarketing!K5","v":63.261000000000003},{"$f":"Tier1!L5+IF(Init!$S6=0,0,SliceResource!L5)+IF(Init!$T6=0,Tier2!L5,'PNGC T2 Allocation'!L5)+T2Remarketing!L5","v":82.454999999999998},{"$f":"Tier1!M5+IF(Init!$S6=0,0,SliceResource!M5)+IF(Init!$T6=0,Tier2!M5,'PNGC T2 Allocation'!M5)+T2Remarketing!M5","v":62.944000000000003},{"$f":"Tier1!N5+IF(Init!$S6=0,0,SliceResource!N5)+IF(Init!$T6=0,Tier2!N5,'PNGC T2 Allocation'!N5)+T2Remarketing!N5","v":105.01900000000001},{"$f":"Tier1!O5+IF(Init!$S6=0,0,SliceResource!O5)+IF(Init!$T6=0,Tier2!O5,'PNGC T2 Allocation'!O5)+T2Remarketing!O5","v":62.116},{"$f":"Tier1!P5+IF(Init!$S6=0,0,SliceResource!P5)+IF(Init!$T6=0,Tier2!P5,'PNGC T2 Allocation'!P5)+T2Remarketing!P5","v":159.47900000000001},{"$f":"Tier1!Q5+IF(Init!$S6=0,0,SliceResource!Q5)+IF(Init!$T6=0,Tier2!Q5,'PNGC T2 Allocation'!Q5)+T2Remarketing!Q5","v":101.58},{"$f":"Tier1!R5+IF(Init!$S6=0,0,SliceResource!R5)+IF(Init!$T6=0,Tier2!R5,'PNGC T2 Allocation'!R5)+T2Remarketing!R5","v":262.87700000000001},{"$f":"Tier1!S5+IF(Init!$S6=0,0,SliceResource!S5)+IF(Init!$T6=0,Tier2!S5,'PNGC T2 Allocation'!S5)+T2Remarketing!S5","v":247.76400000000001},{"$f":"Tier1!T5+IF(Init!$S6=0,0,SliceResource!T5)+IF(Init!$T6=0,Tier2!T5,'PNGC T2 Allocation'!T5)+T2Remarketing!T5","v":388.93799999999999},{"$f":"Tier1!U5+IF(Init!$S6=0,0,SliceResource!U5)+IF(Init!$T6=0,Tier2!U5,'PNGC T2 Allocation'!U5)+T2Remarketing!U5","v":337.90899999999999},{"$f":"Tier1!V5+IF(Init!$S6=0,0,SliceResource!V5)+IF(Init!$T6=0,Tier2!V5,'PNGC T2 Allocation'!V5)+T2Remarketing!V5","v":533.1},{"$f":"Tier1!W5+IF(Init!$S6=0,0,SliceResource!W5)+IF(Init!$T6=0,Tier2!W5,'PNGC T2 Allocation'!W5)+T2Remarketing!W5","v":479.19299999999998},{"$f":"Tier1!X5+IF(Init!$S6=0,0,SliceResource!X5)+IF(Init!$T6=0,Tier2!X5,'PNGC T2 Allocation'!X5)+T2Remarketing!X5","v":510.38799999999998},{"$f":"Tier1!Y5+IF(Init!$S6=0,0,SliceResource!Y5)+IF(Init!$T6=0,Tier2!Y5,'PNGC T2 Allocation'!Y5)+T2Remarketing!Y5","v":430.57100000000003},{"$f":"Tier1!Z5+IF(Init!$S6=0,0,SliceResource!Z5)+IF(Init!$T6=0,Tier2!Z5,'PNGC T2 Allocation'!Z5)+T2Remarketing!Z5","v":283.02},{"$f":"Tier1!AA5+IF(Init!$S6=0,0,SliceResource!AA5)+IF(Init!$T6=0,Tier2!AA5,'PNGC T2 Allocation'!AA5)+T2Remarketing!AA5","v":306.63},{"$f":"Tier1!AB5+IF(Init!$S6=0,0,SliceResource!AB5)+IF(Init!$T6=0,Tier2!AB5,'PNGC T2 Allocation'!AB5)+T2Remarketing!AB5","v":153.53700000000001},{"$f":"Tier1!AC5+IF(Init!$S6=0,0,SliceResource!AC5)+IF(Init!$T6=0,Tier2!AC5,'PNGC T2 Allocation'!AC5)+T2Remarketing!AC5","v":126.395},{"$f":"Tier1!AD5+IF(Init!$S6=0,0,SliceResource!AD5)+IF(Init!$T6=0,Tier2!AD5,'PNGC T2 Allocation'!AD5)+T2Remarketing!AD5","v":88.894000000000005},{"$f":"Tier1!AE5+IF(Init!$S6=0,0,SliceResource!AE5)+IF(Init!$T6=0,Tier2!AE5,'PNGC T2 Allocation'!AE5)+T2Remarketing!AE5","v":64.995000000000005},{"$f":"Tier1!AF5+IF(Init!$S6=0,0,SliceResource!AF5)+IF(Init!$T6=0,Tier2!AF5,'PNGC T2 Allocation'!AF5)+T2Remarketing!AF5","v":91.013999999999996},{"$f":"Tier1!AG5+IF(Init!$S6=0,0,SliceResource!AG5)+IF(Init!$T6=0,Tier2!AG5,'PNGC T2 Allocation'!AG5)+T2Remarketing!AG5","v":70.412000000000006},{"$f":"Tier1!AH5+IF(Init!$S6=0,0,SliceResource!AH5)+IF(Init!$T6=0,Tier2!AH5,'PNGC T2 Allocation'!AH5)+T2Remarketing!AH5","v":102.65},{"$f":"Tier1!AI5+IF(Init!$S6=0,0,SliceResource!AI5)+IF(Init!$T6=0,Tier2!AI5,'PNGC T2 Allocation'!AI5)+T2Remarketing!AI5","v":63.261000000000003},{"$f":"Tier1!AJ5+IF(Init!$S6=0,0,SliceResource!AJ5)+IF(Init!$T6=0,Tier2!AJ5,'PNGC T2 Allocation'!AJ5)+T2Remarketing!AJ5","v":79.611000000000004},{"$f":"Tier1!AK5+IF(Init!$S6=0,0,SliceResource!AK5)+IF(Init!$T6=0,Tier2!AK5,'PNGC T2 Allocation'!AK5)+T2Remarketing!AK5","v":60.773000000000003},{"$f":"Tier1!AL5+IF(Init!$S6=0,0,SliceResource!AL5)+IF(Init!$T6=0,Tier2!AL5,'PNGC T2 Allocation'!AL5)+T2Remarketing!AL5","v":105.01900000000001},{"$f":"Tier1!AM5+IF(Init!$S6=0,0,SliceResource!AM5)+IF(Init!$T6=0,Tier2!AM5,'PNGC T2 Allocation'!AM5)+T2Remarketing!AM5","v":62.116},{"$f":"Tier1!AN5+IF(Init!$S6=0,0,SliceResource!AN5)+IF(Init!$T6=0,Tier2!AN5,'PNGC T2 Allocation'!AN5)+T2Remarketing!AN5","v":159.47900000000001},{"$f":"Tier1!AO5+IF(Init!$S6=0,0,SliceResource!AO5)+IF(Init!$T6=0,Tier2!AO5,'PNGC T2 Allocation'!AO5)+T2Remarketing!AO5","v":101.58},{"$f":"Tier1!AP5+IF(Init!$S6=0,0,SliceResource!AP5)+IF(Init!$T6=0,Tier2!AP5,'PNGC T2 Allocation'!AP5)+T2Remarketing!AP5","v":262.87700000000001},{"$f":"Tier1!AQ5+IF(Init!$S6=0,0,SliceResource!AQ5)+IF(Init!$T6=0,Tier2!AQ5,'PNGC T2 Allocation'!AQ5)+T2Remarketing!AQ5","v":247.76400000000001},{"$f":"Tier1!AR5+IF(Init!$S6=0,0,SliceResource!AR5)+IF(Init!$T6=0,Tier2!AR5,'PNGC T2 Allocation'!AR5)+T2Remarketing!AR5","v":388.93799999999999},{"$f":"Tier1!AS5+IF(Init!$S6=0,0,SliceResource!AS5)+IF(Init!$T6=0,Tier2!AS5,'PNGC T2 Allocation'!AS5)+T2Remarketing!AS5","v":337.90899999999999},{"$f":"Tier1!AT5+IF(Init!$S6=0,0,SliceResource!AT5)+IF(Init!$T6=0,Tier2!AT5,'PNGC T2 Allocation'!AT5)+T2Remarketing!AT5","v":533.1},{"$f":"Tier1!AU5+IF(Init!$S6=0,0,SliceResource!AU5)+IF(Init!$T6=0,Tier2!AU5,'PNGC T2 Allocation'!AU5)+T2Remarketing!AU5","v":479.19299999999998},{"$f":"Tier1!AV5+IF(Init!$S6=0,0,SliceResource!AV5)+IF(Init!$T6=0,Tier2!AV5,'PNGC T2 Allocation'!AV5)+T2Remarketing!AV5","v":510.38799999999998},{"$f":"Tier1!AW5+IF(Init!$S6=0,0,SliceResource!AW5)+IF(Init!$T6=0,Tier2!AW5,'PNGC T2 Allocation'!AW5)+T2Remarketing!AW5","v":430.57100000000003},{"$f":"Tier1!AX5+IF(Init!$S6=0,0,SliceResource!AX5)+IF(Init!$T6=0,Tier2!AX5,'PNGC T2 Allocation'!AX5)+T2Remarketing!AX5","v":283.02},{"$f":"Tier1!AY5+IF(Init!$S6=0,0,SliceResource!AY5)+IF(Init!$T6=0,Tier2!AY5,'PNGC T2 Allocation'!AY5)+T2Remarketing!AY5","v":306.63}]
[null,10024,"Benton County PUD #1",{"$f":"Tier1!D6+IF(Init!$S7=0,0,SliceResource!D6)+IF(Init!$T7=0,Tier2!D6,'PNGC T2 Allocation'!D6)+T2Remarketing!D6","v":74698.726999999999},{"$f":"Tier1!E6+IF(Init!$S7=0,0,SliceResource!E6)+IF(Init!$T7=0,Tier2!E6,'PNGC T2 Allocation'!E6)+T2Remarketing!E6","v":45219.516000000003},{"$f":"Tier1!F6+IF(Init!$S7=0,0,SliceResource!F6)+IF(Init!$T7=0,Tier2!F6,'PNGC T2 Allocation'!F6)+T2Remarketing!F6","v":69458.968999999997},{"$f":"Tier1!G6+IF(Init!$S7=0,0,SliceResource!G6)+IF(Init!$T7=0,Tier2!G6,'PNGC T2 Allocation'!G6)+T2Remarketing!G6","v":49417.445},{"$f":"Tier1!H6+IF(Init!$S7=0,0,SliceResource!H6)+IF(Init!$T7=0,Tier2!H6,'PNGC T2 Allocation'!H6)+T2Remarketing!H6","v":92318.141000000003},{"$f":"Tier1!I6+IF(Init!$S7=0,0,SliceResource!I6)+IF(Init!$T7=0,Tier2!I6,'PNGC T2 Allocation'!I6)+T2Remarketing!I6","v":66429.156000000003},{"$f":"Tier1!J6+IF(Init!$S7=0,0,SliceResource!J6)+IF(Init!$T7=0,Tier2!J6,'PNGC T2 Allocation'!J6)+T2Remarketing!J6","v":89932.898000000001},{"$f":"Tier1!K6+IF(Init!$S7=0,0,SliceResource!K6)+IF(Init!$T7=0,Tier2!K6,'PNGC T2 Allocation'!K6)+T2Remarketing!K6","v":65135.616999999998},{"$f":"Tier1!L6+IF(Init!$S7=0,0,SliceResource!L6)+IF(Init!$T7=0,Tier2!L6,'PNGC T2 Allocation'!L6)+T2Remarketing!L6","v":70830.702999999994},{"$f":"Tier1!M6+IF(Init!$S7=0,0,SliceResource!M6)+IF(Init!$T7=0,Tier2!M6,'PNGC T2 Allocation'!M6)+T2Remarketing!M6","v":47820.07},{"$f":"Tier1!N6+IF(Init!$S7=0,0,SliceResource!N6)+IF(Init!$T7=0,Tier2!N6,'PNGC T2 Allocation'!N6)+T2Remarketing!N6","v":74669.906000000003},{"$f":"Tier1!O6+IF(Init!$S7=0,0,SliceResource!O6)+IF(Init!$T7=0,Tier2!O6,'PNGC T2 Allocation'!O6)+T2Remarketing!O6","v":48574.241999999998},{"$f":"Tier1!P6+IF(Init!$S7=0,0,SliceResource!P6)+IF(Init!$T7=0,Tier2!P6,'PNGC T2 Allocation'!P6)+T2Remarketing!P6","v":74661.695000000007},{"$f":"Tier1!Q6+IF(Init!$S7=0,0,SliceResource!Q6)+IF(Init!$T7=0,Tier2!Q6,'PNGC T2 Allocation'!Q6)+T2Remarketing!Q6","v":45595.226999999999},{"$f":"Tier1!R6+IF(Init!$S7=0,0,SliceResource!R6)+IF(Init!$T7=0,Tier2!R6,'PNGC T2 Allocation'!R6)+T2Remarketing!R6","v":92870.937999999995},{"$f":"Tier1!S6+IF(Init!$S7=0,0,SliceResource!S6)+IF(Init!$T7=0,Tier2!S6,'PNGC T2 Allocation'!S6)+T2Remarketing!S6","v":63588.25},{"$f":"Tier1!T6+IF(Init!$S7=0,0,SliceResource!T6)+IF(Init!$T7=0,Tier2!T6,'PNGC T2 Allocation'!T6)+T2Remarketing!T6","v":115798.969},{"$f":"Tier1!U6+IF(Init!$S7=0,0,SliceResource!U6)+IF(Init!$T7=0,Tier2!U6,'PNGC T2 Allocation'!U6)+T2Remarketing!U6","v":73681.781000000003},{"$f":"Tier1!V6+IF(Init!$S7=0,0,SliceResource!V6)+IF(Init!$T7=0,Tier2!V6,'PNGC T2 Allocation'!V6)+T2Remarketing!V6","v":133491.875},{"$f":"Tier1!W6+IF(Init!$S7=0,0,SliceResource!W6)+IF(Init!$T7=0,Tier2!W6,'PNGC T2 Allocation'!W6)+T2Remarketing!W6","v":89977.827999999994},{"$f":"Tier1!X6+IF(Init!$S7=0,0,SliceResource!X6)+IF(Init!$T7=0,Tier2!X6,'PNGC T2 Allocation'!X6)+T2Remarketing!X6","v":119628.648},{"$f":"Tier1!Y6+IF(Init!$S7=0,0,SliceResource!Y6)+IF(Init!$T7=0,Tier2!Y6,'PNGC T2 Allocation'!Y6)+T2Remarketing!Y6","v":72539.835999999996},{"$f":"Tier1!Z6+IF(Init!$S7=0,0,SliceResource!Z6)+IF(Init!$T7=0,Tier2!Z6,'PNGC T2 Allocation'!Z6)+T2Remarketing!Z6","v":76344.281000000003},{"$f":"Tier1!AA6+IF(Init!$S7=0,0,SliceResource!AA6)+IF(Init!$T7=0,Tier2!AA6,'PNGC T2 Allocation'!AA6)+T2Remarketing!AA6","v":49206.461000000003},{"$f":"Tier1!AB6+IF(Init!$S7=0,0,SliceResource!AB6)+IF(Init!$T7=0,Tier2!AB6,'PNGC T2 Allocation'!AB6)+T2Remarketing!AB6","v":74922.258000000002},{"$f":"Tier1!AC6+IF(Init!$S7=0,0,SliceResource!AC6)+IF(Init!$T7=0,Tier2!AC6,'PNGC T2 Allocation'!AC6)+T2Remarketing!AC6","v":45369.41399999999},{"$f":"Tier1!AD6+IF(Init!$S7=0,0,SliceResource!AD6)+IF(Init!$T7=0,Tier2!AD6,'PNGC T2 Allocation'!AD6)+T2Remarketing!AD6","v":69618.366999999998},{"$f":"Tier1!AE6+IF(Init!$S7=0,0,SliceResource!AE6)+IF(Init!$T7=0,Tier2!AE6,'PNGC T2 Allocation'!AE6)+T2Remarketing!AE6","v":49530.913999999997},{"$f":"Tier1!AF6+IF(Init!$S7=0,0,SliceResource!AF6)+IF(Init!$T7=0,Tier2!AF6,'PNGC T2 Allocation'!AF6)+T2Remarketing!AF6","v":92197.508000000002},{"$f":"Tier1!AG6+IF(Init!$S7=0,0,SliceResource!AG6)+IF(Init!$T7=0,Tier2!AG6,'PNGC T2 Allocation'!AG6)+T2Remarketing!AG6","v":66342.273000000001},{"$f":"Tier1!AH6+IF(Init!$S7=0,0,SliceResource!AH6)+IF(Init!$T7=0,Tier2!AH6,'PNGC T2 Allocation'!AH6)+T2Remarketing!AH6","v":89894.468999999997},{"$f":"Tier1!AI6+IF(Init!$S7=0,0,SliceResource!AI6)+IF(Init!$T7=0,Tier2!AI6,'PNGC T2 Allocation'!AI6)+T2Remarketing!AI6","v":65107.781000000003},{"$f":"Tier1!AJ6+IF(Init!$S7=0,0,SliceResource!AJ6)+IF(Init!$T7=0,Tier2!AJ6,'PNGC T2 Allocation'!AJ6)+T2Remarketing!AJ6","v":70783.922000000006},{"$f":"Tier1!AK6+IF(Init!$S7=0,0,SliceResource!AK6)+IF(Init!$T7=0,Tier2!AK6,'PNGC T2 Allocation'!AK6)+T2Remarketing!AK6","v":47786.046999999999},{"$f":"Tier1!AL6+IF(Init!$S7=0,0,SliceResource!AL6)+IF(Init!$T7=0,Tier2!AL6,'PNGC T2 Allocation'!AL6)+T2Remarketing!AL6","v":74843.991999999998},{"$f":"Tier1!AM6+IF(Init!$S7=0,0,SliceResource!AM6)+IF(Init!$T7=0,Tier2!AM6,'PNGC T2 Allocation'!AM6)+T2Remarketing!AM6","v":48687.578000000001},{"$f":"Tier1!AN6+IF(Init!$S7=0,0,SliceResource!AN6)+IF(Init!$T7=0,Tier2!AN6,'PNGC T2 Allocation'!AN6)+T2Remarketing!AN6","v":74870.241999999998},{"$f":"Tier1!AO6+IF(Init!$S7=0,0,SliceResource!AO6)+IF(Init!$T7=0,Tier2!AO6,'PNGC T2 Allocation'!AO6)+T2Remarketing!AO6","v":45722.695},{"$f":"Tier1!AP6+IF(Init!$S7=0,0,SliceResource!AP6)+IF(Init!$T7=0,Tier2!AP6,'PNGC T2 Allocation'!AP6)+T2Remarketing!AP6","v":93067.452999999994},{"$f":"Tier1!AQ6+IF(Init!$S7=0,0,SliceResource!AQ6)+IF(Init!$T7=0,Tier2!AQ6,'PNGC T2 Allocation'!AQ6)+T2Remarketing!AQ6","v":63722.938000000002},{"$f":"Tier1!AR6+IF(Init!$S7=0,0,SliceResource!AR6)+IF(Init!$T7=0,Tier2!AR6,'PNGC T2 Allocation'!AR6)+T2Remarketing!AR6","v":115992.523},{"$f":"Tier1!AS6+IF(Init!$S7=0,0,SliceResource!AS6)+IF(Init!$T7=0,Tier2!AS6,'PNGC T2 Allocation'!AS6)+T2Remarketing!AS6","v":73805.101999999999},{"$f":"Tier1!AT6+IF(Init!$S7=0,0,SliceResource!AT6)+IF(Init!$T7=0,Tier2!AT6,'PNGC T2 Allocation'!AT6)+T2Remarketing!AT6","v":133691.391},{"$f":"Tier1!AU6+IF(Init!$S7=0,0,SliceResource!AU6)+IF(Init!$T7=0,Tier2!AU6,'PNGC T2 Allocation'!AU6)+T2Remarketing!AU6","v":90112.391000000003},{"$f":"Tier1!AV6+IF(Init!$S7=0,0,SliceResource!AV6)+IF(Init!$T7=0,Tier2!AV6,'PNGC T2 Allocation'!AV6)+T2Remarketing!AV6","v":119799.977},{"$f":"Tier1!AW6+IF(Init!$S7=0,0,SliceResource!AW6)+IF(Init!$T7=0,Tier2!AW6,'PNGC T2 Allocation'!AW6)+T2Remarketing!AW6","v":72624.491999999998},{"$f":"Tier1!AX6+IF(Init!$S7=0,0,SliceResource!AX6)+IF(Init!$T7=0,Tier2!AX6,'PNGC T2 Allocation'!AX6)+T2Remarketing!AX6","v":76473.233999999997},{"$f":"Tier1!AY6+IF(Init!$S7=0,0,SliceResource!AY6)+IF(Init!$T7=0,Tier2!AY6,'PNGC T2 Allocation'!AY6)+T2Remarketing!AY6","v":49306.116999999998}]
[null,10025,"Benton REA",{"$f":"Tier1!D7+IF(Init!$S8=0,0,SliceResource!D7)+IF(Init!$T8=0,Tier2!D7,'PNGC T2 Allocation'!D7)+T2Remarketing!D7","v":26497.182000000001},{"$f":"Tier1!E7+IF(Init!$S8=0,0,SliceResource!E7)+IF(Init!$T8=0,Tier2!E7,'PNGC T2 Allocation'!E7)+T2Remarketing!E7","v":17704.634999999998},{"$f":"Tier1!F7+IF(Init!$S8=0,0,SliceResource!F7)+IF(Init!$T8=0,Tier2!F7,'PNGC T2 Allocation'!F7)+T2Remarketing!F7","v":22645.313999999998},{"$f":"Tier1!G7+IF(Init!$S8=0,0,SliceResource!G7)+IF(Init!$T8=0,Tier2!G7,'PNGC T2 Allocation'!G7)+T2Remarketing!G7","v":17271.978999999999},{"$f":"Tier1!H7+IF(Init!$S8=0,0,SliceResource!H7)+IF(Init!$T8=0,Tier2!H7,'PNGC T2 Allocation'!H7)+T2Remarketing!H7","v":27037.705000000002},{"$f":"Tier1!I7+IF(Init!$S8=0,0,SliceResource!I7)+IF(Init!$T8=0,Tier2!I7,'PNGC T2 Allocation'!I7)+T2Remarketing!I7","v":20911.032999999999},{"$f":"Tier1!J7+IF(Init!$S8=0,0,SliceResource!J7)+IF(Init!$T8=0,Tier2!J7,'PNGC T2 Allocation'!J7)+T2Remarketing!J7","v":26669.256000000001},{"$f":"Tier1!K7+IF(Init!$S8=0,0,SliceResource!K7)+IF(Init!$T8=0,Tier2!K7,'PNGC T2 Allocation'!K7)+T2Remarketing!K7","v":20289.478999999999},{"$f":"Tier1!L7+IF(Init!$S8=0,0,SliceResource!L7)+IF(Init!$T8=0,Tier2!L7,'PNGC T2 Allocation'!L7)+T2Remarketing!L7","v":20754.171999999999},{"$f":"Tier1!M7+IF(Init!$S8=0,0,SliceResource!M7)+IF(Init!$T8=0,Tier2!M7,'PNGC T2 Allocation'!M7)+T2Remarketing!M7","v":15202.772999999999},{"$f":"Tier1!N7+IF(Init!$S8=0,0,SliceResource!N7)+IF(Init!$T8=0,Tier2!N7,'PNGC T2 Allocation'!N7)+T2Remarketing!N7","v":22229.912},{"$f":"Tier1!O7+IF(Init!$S8=0,0,SliceResource!O7)+IF(Init!$T8=0,Tier2!O7,'PNGC T2 Allocation'!O7)+T2Remarketing!O7","v":15552.838},{"$f":"Tier1!P7+IF(Init!$S8=0,0,SliceResource!P7)+IF(Init!$T8=0,Tier2!P7,'PNGC T2 Allocation'!P7)+T2Remarketing!P7","v":22101.455000000002},{"$f":"Tier1!Q7+IF(Init!$S8=0,0,SliceResource!Q7)+IF(Init!$T8=0,Tier2!Q7,'PNGC T2 Allocation'!Q7)+T2Remarketing!Q7","v":15022.721},{"$f":"Tier1!R7+IF(Init!$S8=0,0,SliceResource!R7)+IF(Init!$T8=0,Tier2!R7,'PNGC T2 Allocation'!R7)+T2Remarketing!R7","v":28303.74},{"$f":"Tier1!S7+IF(Init!$S8=0,0,SliceResource!S7)+IF(Init!$T8=0,Tier2!S7,'PNGC T2 Allocation'!S7)+T2Remarketing!S7","v":20343.243999999999},{"$f":"Tier1!T7+IF(Init!$S8=0,0,SliceResource!T7)+IF(Init!$T8=0,Tier2!T7,'PNGC T2 Allocation'!T7)+T2Remarketing!T7","v":33856.870999999999},{"$f":"Tier1!U7+IF(Init!$S8=0,0,SliceResource!U7)+IF(Init!$T8=0,Tier2!U7,'PNGC T2 Allocation'!U7)+T2Remarketing!U7","v":21814.664000000001},{"$f":"Tier1!V7+IF(Init!$S8=0,0,SliceResource!V7)+IF(Init!$T8=0,Tier2!V7,'PNGC T2 Allocation'!V7)+T2Remarketing!V7","v":37238.116999999998},{"$f":"Tier1!W7+IF(Init!$S8=0,0,SliceResource!W7)+IF(Init!$T8=0,Tier2!W7,'PNGC T2 Allocation'!W7)+T2Remarketing!W7","v":26393.171999999999},{"$f":"Tier1!X7+IF(Init!$S8=0,0,SliceResource!X7)+IF(Init!$T8=0,Tier2!X7,'PNGC T2 Allocation'!X7)+T2Remarketing!X7","v":36332.266000000003},{"$f":"Tier1!Y7+IF(Init!$S8=0,0,SliceResource!Y7)+IF(Init!$T8=0,Tier2!Y7,'PNGC T2 Allocation'!Y7)+T2Remarketing!Y7","v":22518.68},{"$f":"Tier1!Z7+IF(Init!$S8=0,0,SliceResource!Z7)+IF(Init!$T8=0,Tier2!Z7,'PNGC T2 Allocation'!Z7)+T2Remarketing!Z7","v":27914.09},{"$f":"Tier1!AA7+IF(Init!$S8=0,0,SliceResource!AA7)+IF(Init!$T8=0,Tier2!AA7,'PNGC T2 Allocation'!AA7)+T2Remarketing!AA7","v":20416.305},{"$f":"Tier1!AB7+IF(Init!$S8=0,0,SliceResource!AB7)+IF(Init!$T8=0,Tier2!AB7,'PNGC T2 Allocation'!AB7)+T2Remarketing!AB7","v":26580.817999999999},{"$f":"Tier1!AC7+IF(Init!$S8=0,0,SliceResource!AC7)+IF(Init!$T8=0,Tier2!AC7,'PNGC T2 Allocation'!AC7)+T2Remarketing!AC7","v":17760.518},{"$f":"Tier1!AD7+IF(Init!$S8=0,0,SliceResource!AD7)+IF(Init!$T8=0,Tier2!AD7,'PNGC T2 Allocation'!AD7)+T2Remarketing!AD7","v":22715.324000000001},{"$f":"Tier1!AE7+IF(Init!$S8=0,0,SliceResource!AE7)+IF(Init!$T8=0,Tier2!AE7,'PNGC T2 Allocation'!AE7)+T2Remarketing!AE7","v":17325.375},{"$f":"Tier1!AF7+IF(Init!$S8=0,0,SliceResource!AF7)+IF(Init!$T8=0,Tier2!AF7,'PNGC T2 Allocation'!AF7)+T2Remarketing!AF7","v":27001.578000000001},{"$f":"Tier1!AG7+IF(Init!$S8=0,0,SliceResource!AG7)+IF(Init!$T8=0,Tier2!AG7,'PNGC T2 Allocation'!AG7)+T2Remarketing!AG7","v":20883.094000000001},{"$f":"Tier1!AH7+IF(Init!$S8=0,0,SliceResource!AH7)+IF(Init!$T8=0,Tier2!AH7,'PNGC T2 Allocation'!AH7)+T2Remarketing!AH7","v":26557.75},{"$f":"Tier1!AI7+IF(Init!$S8=0,0,SliceResource!AI7)+IF(Init!$T8=0,Tier2!AI7,'PNGC T2 Allocation'!AI7)+T2Remarketing!AI7","v":20204.648000000001},{"$f":"Tier1!AJ7+IF(Init!$S8=0,0,SliceResource!AJ7)+IF(Init!$T8=0,Tier2!AJ7,'PNGC T2 Allocation'!AJ7)+T2Remarketing!AJ7","v":20742.228999999999},{"$f":"Tier1!AK7+IF(Init!$S8=0,0,SliceResource!AK7)+IF(Init!$T8=0,Tier2!AK7,'PNGC T2 Allocation'!AK7)+T2Remarketing!AK7","v":15194.025},{"$f":"Tier1!AL7+IF(Init!$S8=0,0,SliceResource!AL7)+IF(Init!$T8=0,Tier2!AL7,'PNGC T2 Allocation'!AL7)+T2Remarketing!AL7","v":22238.460999999999},{"$f":"Tier1!AM7+IF(Init!$S8=0,0,SliceResource!AM7)+IF(Init!$T8=0,Tier2!AM7,'PNGC T2 Allocation'!AM7)+T2Remarketing!AM7","v":15558.82},{"$f":"Tier1!AN7+IF(Init!$S8=0,0,SliceResource!AN7)+IF(Init!$T8=0,Tier2!AN7,'PNGC T2 Allocation'!AN7)+T2Remarketing!AN7","v":22137.662},{"$f":"Tier1!AO7+IF(Init!$S8=0,0,SliceResource!AO7)+IF(Init!$T8=0,Tier2!AO7,'PNGC T2 Allocation'!AO7)+T2Remarketing!AO7","v":15047.334000000001},{"$f":"Tier1!AP7+IF(Init!$S8=0,0,SliceResource!AP7)+IF(Init!$T8=0,Tier2!AP7,'PNGC T2 Allocation'!AP7)+T2Remarketing!AP7","v":28342.25},{"$f":"Tier1!AQ7+IF(Init!$S8=0,0,SliceResource!AQ7)+IF(Init!$T8=0,Tier2!AQ7,'PNGC T2 Allocation'!AQ7)+T2Remarketing!AQ7","v":20370.925999999999},{"$f":"Tier1!AR7+IF(Init!$S8=0,0,SliceResource!AR7)+IF(Init!$T8=0,Tier2!AR7,'PNGC T2 Allocation'!AR7)+T2Remarketing!AR7","v":33900.68},{"$f":"Tier1!AS7+IF(Init!$S8=0,0,SliceResource!AS7)+IF(Init!$T8=0,Tier2!AS7,'PNGC T2 Allocation'!AS7)+T2Remarketing!AS7","v":21842.886999999999},{"$f":"Tier1!AT7+IF(Init!$S8=0,0,SliceResource!AT7)+IF(Init!$T8=0,Tier2!AT7,'PNGC T2 Allocation'!AT7)+T2Remarketing!AT7","v":37264.836000000003},{"$f":"Tier1!AU7+IF(Init!$S8=0,0,SliceResource!AU7)+IF(Init!$T8=0,Tier2!AU7,'PNGC T2 Allocation'!AU7)+T2Remarketing!AU7","v":26412.109},{"$f":"Tier1!AV7+IF(Init!$S8=0,0,SliceResource!AV7)+IF(Init!$T8=0,Tier2!AV7,'PNGC T2 Allocation'!AV7)+T2Remarketing!AV7","v":36352.741999999998},{"$f":"Tier1!AW7+IF(Init!$S8=0,0,SliceResource!AW7)+IF(Init!$T8=0,Tier2!AW7,'PNGC T2 Allocation'!AW7)+T2Remarketing!AW7","v":22531.370999999999},{"$f":"Tier1!AX7+IF(Init!$S8=0,0,SliceResource!AX7)+IF(Init!$T8=0,Tier2!AX7,'PNGC T2 Allocation'!AX7)+T2Remarketing!AX7","v":27942.398000000001},{"$f":"Tier1!AY7+IF(Init!$S8=0,0,SliceResource!AY7)+IF(Init!$T8=0,Tier2!AY7,'PNGC T2 Allocation'!AY7)+T2Remarketing!AY7","v":20437.008000000002}]
[null,10027,"Big Bend Elec Coop",{"$f":"Tier1!D8+IF(Init!$S9=0,0,SliceResource!D8)+IF(Init!$T9=0,Tier2!D8,'PNGC T2 Allocation'!D8)+T2Remarketing!D8","v":21786.41},{"$f":"Tier1!E8+IF(Init!$S9=0,0,SliceResource!E8)+IF(Init!$T9=0,Tier2!E8,'PNGC T2 Allocation'!E8)+T2Remarketing!E8","v":14574.655999999999},{"$f":"Tier1!F8+IF(Init!$S9=0,0,SliceResource!F8)+IF(Init!$T9=0,Tier2!F8,'PNGC T2 Allocation'!F8)+T2Remarketing!F8","v":13861.106},{"$f":"Tier1!G8+IF(Init!$S9=0,0,SliceResource!G8)+IF(Init!$T9=0,Tier2!G8,'PNGC T2 Allocation'!G8)+T2Remarketing!G8","v":10080.714},{"$f":"Tier1!H8+IF(Init!$S9=0,0,SliceResource!H8)+IF(Init!$T9=0,Tier2!H8,'PNGC T2 Allocation'!H8)+T2Remarketing!H8","v":16870.881000000001},{"$f":"Tier1!I8+IF(Init!$S9=0,0,SliceResource!I8)+IF(Init!$T9=0,Tier2!I8,'PNGC T2 Allocation'!I8)+T2Remarketing!I8","v":12200.768},{"$f":"Tier1!J8+IF(Init!$S9=0,0,SliceResource!J8)+IF(Init!$T9=0,Tier2!J8,'PNGC T2 Allocation'!J8)+T2Remarketing!J8","v":16648.5},{"$f":"Tier1!K8+IF(Init!$S9=0,0,SliceResource!K8)+IF(Init!$T9=0,Tier2!K8,'PNGC T2 Allocation'!K8)+T2Remarketing!K8","v":12148.281000000001},{"$f":"Tier1!L8+IF(Init!$S9=0,0,SliceResource!L8)+IF(Init!$T9=0,Tier2!L8,'PNGC T2 Allocation'!L8)+T2Remarketing!L8","v":14174.203000000001},{"$f":"Tier1!M8+IF(Init!$S9=0,0,SliceResource!M8)+IF(Init!$T9=0,Tier2!M8,'PNGC T2 Allocation'!M8)+T2Remarketing!M8","v":9790.5210000000006},{"$f":"Tier1!N8+IF(Init!$S9=0,0,SliceResource!N8)+IF(Init!$T9=0,Tier2!N8,'PNGC T2 Allocation'!N8)+T2Remarketing!N8","v":12751.51},{"$f":"Tier1!O8+IF(Init!$S9=0,0,SliceResource!O8)+IF(Init!$T9=0,Tier2!O8,'PNGC T2 Allocation'!O8)+T2Remarketing!O8","v":8247.2289999999994},{"$f":"Tier1!P8+IF(Init!$S9=0,0,SliceResource!P8)+IF(Init!$T9=0,Tier2!P8,'PNGC T2 Allocation'!P8)+T2Remarketing!P8","v":18120.037},{"$f":"Tier1!Q8+IF(Init!$S9=0,0,SliceResource!Q8)+IF(Init!$T9=0,Tier2!Q8,'PNGC T2 Allocation'!Q8)+T2Remarketing!Q8","v":11904.731},{"$f":"Tier1!R8+IF(Init!$S9=0,0,SliceResource!R8)+IF(Init!$T9=0,Tier2!R8,'PNGC T2 Allocation'!R8)+T2Remarketing!R8","v":35590.125},{"$f":"Tier1!S8+IF(Init!$S9=0,0,SliceResource!S8)+IF(Init!$T9=0,Tier2!S8,'PNGC T2 Allocation'!S8)+T2Remarketing!S8","v":26765.686000000002},{"$f":"Tier1!T8+IF(Init!$S9=0,0,SliceResource!T8)+IF(Init!$T9=0,Tier2!T8,'PNGC T2 Allocation'!T8)+T2Remarketing!T8","v":47858.262000000002},{"$f":"Tier1!U8+IF(Init!$S9=0,0,SliceResource!U8)+IF(Init!$T9=0,Tier2!U8,'PNGC T2 Allocation'!U8)+T2Remarketing!U8","v":32791.800999999999},{"$f":"Tier1!V8+IF(Init!$S9=0,0,SliceResource!V8)+IF(Init!$T9=0,Tier2!V8,'PNGC T2 Allocation'!V8)+T2Remarketing!V8","v":46880.004000000001},{"$f":"Tier1!W8+IF(Init!$S9=0,0,SliceResource!W8)+IF(Init!$T9=0,Tier2!W8,'PNGC T2 Allocation'!W8)+T2Remarketing!W8","v":35168.843999999997},{"$f":"Tier1!X8+IF(Init!$S9=0,0,SliceResource!X8)+IF(Init!$T9=0,Tier2!X8,'PNGC T2 Allocation'!X8)+T2Remarketing!X8","v":42336.625},{"$f":"Tier1!Y8+IF(Init!$S9=0,0,SliceResource!Y8)+IF(Init!$T9=0,Tier2!Y8,'PNGC T2 Allocation'!Y8)+T2Remarketing!Y8","v":28544.701000000001},{"$f":"Tier1!Z8+IF(Init!$S9=0,0,SliceResource!Z8)+IF(Init!$T9=0,Tier2!Z8,'PNGC T2 Allocation'!Z8)+T2Remarketing!Z8","v":30764.781000000003},{"$f":"Tier1!AA8+IF(Init!$S9=0,0,SliceResource!AA8)+IF(Init!$T9=0,Tier2!AA8,'PNGC T2 Allocation'!AA8)+T2Remarketing!AA8","v":22915.984},{"$f":"Tier1!AB8+IF(Init!$S9=0,0,SliceResource!AB8)+IF(Init!$T9=0,Tier2!AB8,'PNGC T2 Allocation'!AB8)+T2Remarketing!AB8","v":24419.34},{"$f":"Tier1!AC8+IF(Init!$S9=0,0,SliceResource!AC8)+IF(Init!$T9=0,Tier2!AC8,'PNGC T2 Allocation'!AC8)+T2Remarketing!AC8","v":16635.937999999998},{"$f":"Tier1!AD8+IF(Init!$S9=0,0,SliceResource!AD8)+IF(Init!$T9=0,Tier2!AD8,'PNGC T2 Allocation'!AD8)+T2Remarketing!AD8","v":16393.532999999999},{"$f":"Tier1!AE8+IF(Init!$S9=0,0,SliceResource!AE8)+IF(Init!$T9=0,Tier2!AE8,'PNGC T2 Allocation'!AE8)+T2Remarketing!AE8","v":12104.495999999999},{"$f":"Tier1!AF8+IF(Init!$S9=0,0,SliceResource!AF8)+IF(Init!$T9=0,Tier2!AF8,'PNGC T2 Allocation'!AF8)+T2Remarketing!AF8","v":19403.168000000001},{"$f":"Tier1!AG8+IF(Init!$S9=0,0,SliceResource!AG8)+IF(Init!$T9=0,Tier2!AG8,'PNGC T2 Allocation'!AG8)+T2Remarketing!AG8","v":14362.687999999998},{"$f":"Tier1!AH8+IF(Init!$S9=0,0,SliceResource!AH8)+IF(Init!$T9=0,Tier2!AH8,'PNGC T2 Allocation'!AH8)+T2Remarketing!AH8","v":19277.006000000001},{"$f":"Tier1!AI8+IF(Init!$S9=0,0,SliceResource!AI8)+IF(Init!$T9=0,Tier2!AI8,'PNGC T2 Allocation'!AI8)+T2Remarketing!AI8","v":14213.982},{"$f":"Tier1!AJ8+IF(Init!$S9=0,0,SliceResource!AJ8)+IF(Init!$T9=0,Tier2!AJ8,'PNGC T2 Allocation'!AJ8)+T2Remarketing!AJ8","v":16317.124},{"$f":"Tier1!AK8+IF(Init!$S9=0,0,SliceResource!AK8)+IF(Init!$T9=0,Tier2!AK8,'PNGC T2 Allocation'!AK8)+T2Remarketing!AK8","v":11387.114},{"$f":"Tier1!AL8+IF(Init!$S9=0,0,SliceResource!AL8)+IF(Init!$T9=0,Tier2!AL8,'PNGC T2 Allocation'!AL8)+T2Remarketing!AL8","v":15385.395},{"$f":"Tier1!AM8+IF(Init!$S9=0,0,SliceResource!AM8)+IF(Init!$T9=0,Tier2!AM8,'PNGC T2 Allocation'!AM8)+T2Remarketing!AM8","v":10301.553},{"$f":"Tier1!AN8+IF(Init!$S9=0,0,SliceResource!AN8)+IF(Init!$T9=0,Tier2!AN8,'PNGC T2 Allocation'!AN8)+T2Remarketing!AN8","v":20754.238000000005},{"$f":"Tier1!AO8+IF(Init!$S9=0,0,SliceResource!AO8)+IF(Init!$T9=0,Tier2!AO8,'PNGC T2 Allocation'!AO8)+T2Remarketing!AO8","v":13820.741},{"$f":"Tier1!AP8+IF(Init!$S9=0,0,SliceResource!AP8)+IF(Init!$T9=0,Tier2!AP8,'PNGC T2 Allocation'!AP8)+T2Remarketing!AP8","v":38217.313000000002},{"$f":"Tier1!AQ8+IF(Init!$S9=0,0,SliceResource!AQ8)+IF(Init!$T9=0,Tier2!AQ8,'PNGC T2 Allocation'!AQ8)+T2Remarketing!AQ8","v":28832.708999999999},{"$f":"Tier1!AR8+IF(Init!$S9=0,0,SliceResource!AR8)+IF(Init!$T9=0,Tier2!AR8,'PNGC T2 Allocation'!AR8)+T2Remarketing!AR8","v":50394.453000000001},{"$f":"Tier1!AS8+IF(Init!$S9=0,0,SliceResource!AS8)+IF(Init!$T9=0,Tier2!AS8,'PNGC T2 Allocation'!AS8)+T2Remarketing!AS8","v":34805.813000000002},{"$f":"Tier1!AT8+IF(Init!$S9=0,0,SliceResource!AT8)+IF(Init!$T9=0,Tier2!AT8,'PNGC T2 Allocation'!AT8)+T2Remarketing!AT8","v":49507.362999999998},{"$f":"Tier1!AU8+IF(Init!$S9=0,0,SliceResource!AU8)+IF(Init!$T9=0,Tier2!AU8,'PNGC T2 Allocation'!AU8)+T2Remarketing!AU8","v":37235.688000000002},{"$f":"Tier1!AV8+IF(Init!$S9=0,0,SliceResource!AV8)+IF(Init!$T9=0,Tier2!AV8,'PNGC T2 Allocation'!AV8)+T2Remarketing!AV8","v":45065.917999999998},{"$f":"Tier1!AW8+IF(Init!$S9=0,0,SliceResource!AW8)+IF(Init!$T9=0,Tier2!AW8,'PNGC T2 Allocation'!AW8)+T2Remarketing!AW8","v":30509.618999999999},{"$f":"Tier1!AX8+IF(Init!$S9=0,0,SliceResource!AX8)+IF(Init!$T9=0,Tier2!AX8,'PNGC T2 Allocation'!AX8)+T2Remarketing!AX8","v":33200.078000000001},{"$f":"Tier1!AY8+IF(Init!$S9=0,0,SliceResource!AY8)+IF(Init!$T9=0,Tier2!AY8,'PNGC T2 Allocation'!AY8)+T2Remarketing!AY8","v":25030.898000000001}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"Tier1!D9+IF(Init!$S10=0,0,SliceResource!D9)+IF(Init!$T10=0,Tier2!D9,'PNGC T2 Allocation'!D9)+T2Remarketing!D9","v":9649.529468343866},{"$f":"Tier1!E9+IF(Init!$S10=0,0,SliceResource!E9)+IF(Init!$T10=0,Tier2!E9,'PNGC T2 Allocation'!E9)+T2Remarketing!E9","v":5426.1638308095862},{"$f":"Tier1!F9+IF(Init!$S10=0,0,SliceResource!F9)+IF(Init!$T10=0,Tier2!F9,'PNGC T2 Allocation'!F9)+T2Remarketing!F9","v":9178.7199887921797},{"$f":"Tier1!G9+IF(Init!$S10=0,0,SliceResource!G9)+IF(Init!$T10=0,Tier2!G9,'PNGC T2 Allocation'!G9)+T2Remarketing!G9","v":5455.6234960057227},{"$f":"Tier1!H9+IF(Init!$S10=0,0,SliceResource!H9)+IF(Init!$T10=0,Tier2!H9,'PNGC T2 Allocation'!H9)+T2Remarketing!H9","v":10508.254988792178},{"$f":"Tier1!I9+IF(Init!$S10=0,0,SliceResource!I9)+IF(Init!$T10=0,Tier2!I9,'PNGC T2 Allocation'!I9)+T2Remarketing!I9","v":6794.6103103612741},{"$f":"Tier1!J9+IF(Init!$S10=0,0,SliceResource!J9)+IF(Init!$T10=0,Tier2!J9,'PNGC T2 Allocation'!J9)+T2Remarketing!J9","v":11524.866468343866},{"$f":"Tier1!K9+IF(Init!$S10=0,0,SliceResource!K9)+IF(Init!$T10=0,Tier2!K9,'PNGC T2 Allocation'!K9)+T2Remarketing!K9","v":6701.1798308095867},{"$f":"Tier1!L9+IF(Init!$S10=0,0,SliceResource!L9)+IF(Init!$T10=0,Tier2!L9,'PNGC T2 Allocation'!L9)+T2Remarketing!L9","v":10422.173988792179},{"$f":"Tier1!M9+IF(Init!$S10=0,0,SliceResource!M9)+IF(Init!$T10=0,Tier2!M9,'PNGC T2 Allocation'!M9)+T2Remarketing!M9","v":5819.8238717062113},{"$f":"Tier1!N9+IF(Init!$S10=0,0,SliceResource!N9)+IF(Init!$T10=0,Tier2!N9,'PNGC T2 Allocation'!N9)+T2Remarketing!N9","v":10694.411468343866},{"$f":"Tier1!O9+IF(Init!$S10=0,0,SliceResource!O9)+IF(Init!$T10=0,Tier2!O9,'PNGC T2 Allocation'!O9)+T2Remarketing!O9","v":6204.3939258376067},{"$f":"Tier1!P9+IF(Init!$S10=0,0,SliceResource!P9)+IF(Init!$T10=0,Tier2!P9,'PNGC T2 Allocation'!P9)+T2Remarketing!P9","v":9972.7554683438648},{"$f":"Tier1!Q9+IF(Init!$S10=0,0,SliceResource!Q9)+IF(Init!$T10=0,Tier2!Q9,'PNGC T2 Allocation'!Q9)+T2Remarketing!Q9","v":5334.7551114820553},{"$f":"Tier1!R9+IF(Init!$S10=0,0,SliceResource!R9)+IF(Init!$T10=0,Tier2!R9,'PNGC T2 Allocation'!R9)+T2Remarketing!R9","v":8811.6204683438646},{"$f":"Tier1!S9+IF(Init!$S10=0,0,SliceResource!S9)+IF(Init!$T10=0,Tier2!S9,'PNGC T2 Allocation'!S9)+T2Remarketing!S9","v":4949.689830809587},{"$f":"Tier1!T9+IF(Init!$S10=0,0,SliceResource!T9)+IF(Init!$T10=0,Tier2!T9,'PNGC T2 Allocation'!T9)+T2Remarketing!T9","v":8900.5949887921797},{"$f":"Tier1!U9+IF(Init!$S10=0,0,SliceResource!U9)+IF(Init!$T10=0,Tier2!U9,'PNGC T2 Allocation'!U9)+T2Remarketing!U9","v":5039.7765910337421},{"$f":"Tier1!V9+IF(Init!$S10=0,0,SliceResource!V9)+IF(Init!$T10=0,Tier2!V9,'PNGC T2 Allocation'!V9)+T2Remarketing!V9","v":9122.4924683438658},{"$f":"Tier1!W9+IF(Init!$S10=0,0,SliceResource!W9)+IF(Init!$T10=0,Tier2!W9,'PNGC T2 Allocation'!W9)+T2Remarketing!W9","v":4961.4858308095863},{"$f":"Tier1!X9+IF(Init!$S10=0,0,SliceResource!X9)+IF(Init!$T10=0,Tier2!X9,'PNGC T2 Allocation'!X9)+T2Remarketing!X9","v":9476.8249478955513},{"$f":"Tier1!Y9+IF(Init!$S10=0,0,SliceResource!Y9)+IF(Init!$T10=0,Tier2!Y9,'PNGC T2 Allocation'!Y9)+T2Remarketing!Y9","v":4941.0753512578995},{"$f":"Tier1!Z9+IF(Init!$S10=0,0,SliceResource!Z9)+IF(Init!$T10=0,Tier2!Z9,'PNGC T2 Allocation'!Z9)+T2Remarketing!Z9","v":8349.0085092404915},{"$f":"Tier1!AA9+IF(Init!$S10=0,0,SliceResource!AA9)+IF(Init!$T10=0,Tier2!AA9,'PNGC T2 Allocation'!AA9)+T2Remarketing!AA9","v":4964.3090705854302},{"$f":"Tier1!AB9+IF(Init!$S10=0,0,SliceResource!AB9)+IF(Init!$T10=0,Tier2!AB9,'PNGC T2 Allocation'!AB9)+T2Remarketing!AB9","v":10174.554582548513},{"$f":"Tier1!AC9+IF(Init!$S10=0,0,SliceResource!AC9)+IF(Init!$T10=0,Tier2!AC9,'PNGC T2 Allocation'!AC9)+T2Remarketing!AC9","v":5366.2231985072594},{"$f":"Tier1!AD9+IF(Init!$S10=0,0,SliceResource!AD9)+IF(Init!$T10=0,Tier2!AD9,'PNGC T2 Allocation'!AD9)+T2Remarketing!AD9","v":9428.7659468041802},{"$f":"Tier1!AE9+IF(Init!$S10=0,0,SliceResource!AE9)+IF(Init!$T10=0,Tier2!AE9,'PNGC T2 Allocation'!AE9)+T2Remarketing!AE9","v":5656.2853773103534},{"$f":"Tier1!AF9+IF(Init!$S10=0,0,SliceResource!AF9)+IF(Init!$T10=0,Tier2!AF9,'PNGC T2 Allocation'!AF9)+T2Remarketing!AF9","v":10758.30094680418},{"$f":"Tier1!AG9+IF(Init!$S10=0,0,SliceResource!AG9)+IF(Init!$T10=0,Tier2!AG9,'PNGC T2 Allocation'!AG9)+T2Remarketing!AG9","v":7009.6498342515943},{"$f":"Tier1!AH9+IF(Init!$S10=0,0,SliceResource!AH9)+IF(Init!$T10=0,Tier2!AH9,'PNGC T2 Allocation'!AH9)+T2Remarketing!AH9","v":11784.914264676347},{"$f":"Tier1!AI9+IF(Init!$S10=0,0,SliceResource!AI9)+IF(Init!$T10=0,Tier2!AI9,'PNGC T2 Allocation'!AI9)+T2Remarketing!AI9","v":6906.2175163794273},{"$f":"Tier1!AJ9+IF(Init!$S10=0,0,SliceResource!AJ9)+IF(Init!$T10=0,Tier2!AJ9,'PNGC T2 Allocation'!AJ9)+T2Remarketing!AJ9","v":10273.465628932012},{"$f":"Tier1!AK9+IF(Init!$S10=0,0,SliceResource!AK9)+IF(Init!$T10=0,Tier2!AK9,'PNGC T2 Allocation'!AK9)+T2Remarketing!AK9","v":5846.3087216990098},{"$f":"Tier1!AL9+IF(Init!$S10=0,0,SliceResource!AL9)+IF(Init!$T10=0,Tier2!AL9,'PNGC T2 Allocation'!AL9)+T2Remarketing!AL9","v":10954.459264676347},{"$f":"Tier1!AM9+IF(Init!$S10=0,0,SliceResource!AM9)+IF(Init!$T10=0,Tier2!AM9,'PNGC T2 Allocation'!AM9)+T2Remarketing!AM9","v":6408.8064965124177},{"$f":"Tier1!AN9+IF(Init!$S10=0,0,SliceResource!AN9)+IF(Init!$T10=0,Tier2!AN9,'PNGC T2 Allocation'!AN9)+T2Remarketing!AN9","v":10232.803264676346},{"$f":"Tier1!AO9+IF(Init!$S10=0,0,SliceResource!AO9)+IF(Init!$T10=0,Tier2!AO9,'PNGC T2 Allocation'!AO9)+T2Remarketing!AO9","v":5524.7900395711758},{"$f":"Tier1!AP9+IF(Init!$S10=0,0,SliceResource!AP9)+IF(Init!$T10=0,Tier2!AP9,'PNGC T2 Allocation'!AP9)+T2Remarketing!AP9","v":9071.6682646763456},{"$f":"Tier1!AQ9+IF(Init!$S10=0,0,SliceResource!AQ9)+IF(Init!$T10=0,Tier2!AQ9,'PNGC T2 Allocation'!AQ9)+T2Remarketing!AQ9","v":5154.7275163794275},{"$f":"Tier1!AR9+IF(Init!$S10=0,0,SliceResource!AR9)+IF(Init!$T10=0,Tier2!AR9,'PNGC T2 Allocation'!AR9)+T2Remarketing!AR9","v":9150.6409468041802},{"$f":"Tier1!AS9+IF(Init!$S10=0,0,SliceResource!AS9)+IF(Init!$T10=0,Tier2!AS9,'PNGC T2 Allocation'!AS9)+T2Remarketing!AS9","v":5239.8133574433432},{"$f":"Tier1!AT9+IF(Init!$S10=0,0,SliceResource!AT9)+IF(Init!$T10=0,Tier2!AT9,'PNGC T2 Allocation'!AT9)+T2Remarketing!AT9","v":9382.5402646763469},{"$f":"Tier1!AU9+IF(Init!$S10=0,0,SliceResource!AU9)+IF(Init!$T10=0,Tier2!AU9,'PNGC T2 Allocation'!AU9)+T2Remarketing!AU9","v":5166.5235163794277},{"$f":"Tier1!AV9+IF(Init!$S10=0,0,SliceResource!AV9)+IF(Init!$T10=0,Tier2!AV9,'PNGC T2 Allocation'!AV9)+T2Remarketing!AV9","v":9493.6182646763464},{"$f":"Tier1!AW9+IF(Init!$S10=0,0,SliceResource!AW9)+IF(Init!$T10=0,Tier2!AW9,'PNGC T2 Allocation'!AW9)+T2Remarketing!AW9","v":5389.3675163794269},{"$f":"Tier1!AX9+IF(Init!$S10=0,0,SliceResource!AX9)+IF(Init!$T10=0,Tier2!AX9,'PNGC T2 Allocation'!AX9)+T2Remarketing!AX9","v":8829.91694680418},{"$f":"Tier1!AY9+IF(Init!$S10=0,0,SliceResource!AY9)+IF(Init!$T10=0,Tier2!AY9,'PNGC T2 Allocation'!AY9)+T2Remarketing!AY9","v":4933.4843574433435}]
[null,10044,"Canby, City of",{"$f":"Tier1!D10+IF(Init!$S11=0,0,SliceResource!D10)+IF(Init!$T11=0,Tier2!D10,'PNGC T2 Allocation'!D10)+T2Remarketing!D10","v":10456.861999999999},{"$f":"Tier1!E10+IF(Init!$S11=0,0,SliceResource!E10)+IF(Init!$T11=0,Tier2!E10,'PNGC T2 Allocation'!E10)+T2Remarketing!E10","v":6124.2910000000002},{"$f":"Tier1!F10+IF(Init!$S11=0,0,SliceResource!F10)+IF(Init!$T11=0,Tier2!F10,'PNGC T2 Allocation'!F10)+T2Remarketing!F10","v":10676.819},{"$f":"Tier1!G10+IF(Init!$S11=0,0,SliceResource!G10)+IF(Init!$T11=0,Tier2!G10,'PNGC T2 Allocation'!G10)+T2Remarketing!G10","v":6537.0069999999996},{"$f":"Tier1!H10+IF(Init!$S11=0,0,SliceResource!H10)+IF(Init!$T11=0,Tier2!H10,'PNGC T2 Allocation'!H10)+T2Remarketing!H10","v":12462.781999999999},{"$f":"Tier1!I10+IF(Init!$S11=0,0,SliceResource!I10)+IF(Init!$T11=0,Tier2!I10,'PNGC T2 Allocation'!I10)+T2Remarketing!I10","v":8190.6859999999997},{"$f":"Tier1!J10+IF(Init!$S11=0,0,SliceResource!J10)+IF(Init!$T11=0,Tier2!J10,'PNGC T2 Allocation'!J10)+T2Remarketing!J10","v":12867.27},{"$f":"Tier1!K10+IF(Init!$S11=0,0,SliceResource!K10)+IF(Init!$T11=0,Tier2!K10,'PNGC T2 Allocation'!K10)+T2Remarketing!K10","v":7794.74},{"$f":"Tier1!L10+IF(Init!$S11=0,0,SliceResource!L10)+IF(Init!$T11=0,Tier2!L10,'PNGC T2 Allocation'!L10)+T2Remarketing!L10","v":11238.717000000001},{"$f":"Tier1!M10+IF(Init!$S11=0,0,SliceResource!M10)+IF(Init!$T11=0,Tier2!M10,'PNGC T2 Allocation'!M10)+T2Remarketing!M10","v":6305.1379999999999},{"$f":"Tier1!N10+IF(Init!$S11=0,0,SliceResource!N10)+IF(Init!$T11=0,Tier2!N10,'PNGC T2 Allocation'!N10)+T2Remarketing!N10","v":11115.584999999999},{"$f":"Tier1!O10+IF(Init!$S11=0,0,SliceResource!O10)+IF(Init!$T11=0,Tier2!O10,'PNGC T2 Allocation'!O10)+T2Remarketing!O10","v":6650.2139999999999},{"$f":"Tier1!P10+IF(Init!$S11=0,0,SliceResource!P10)+IF(Init!$T11=0,Tier2!P10,'PNGC T2 Allocation'!P10)+T2Remarketing!P10","v":10603.74},{"$f":"Tier1!Q10+IF(Init!$S11=0,0,SliceResource!Q10)+IF(Init!$T11=0,Tier2!Q10,'PNGC T2 Allocation'!Q10)+T2Remarketing!Q10","v":5757.3869999999997},{"$f":"Tier1!R10+IF(Init!$S11=0,0,SliceResource!R10)+IF(Init!$T11=0,Tier2!R10,'PNGC T2 Allocation'!R10)+T2Remarketing!R10","v":9795.2279999999992},{"$f":"Tier1!S10+IF(Init!$S11=0,0,SliceResource!S10)+IF(Init!$T11=0,Tier2!S10,'PNGC T2 Allocation'!S10)+T2Remarketing!S10","v":5624.52},{"$f":"Tier1!T10+IF(Init!$S11=0,0,SliceResource!T10)+IF(Init!$T11=0,Tier2!T10,'PNGC T2 Allocation'!T10)+T2Remarketing!T10","v":10039.406000000001},{"$f":"Tier1!U10+IF(Init!$S11=0,0,SliceResource!U10)+IF(Init!$T11=0,Tier2!U10,'PNGC T2 Allocation'!U10)+T2Remarketing!U10","v":5931.1319999999996},{"$f":"Tier1!V10+IF(Init!$S11=0,0,SliceResource!V10)+IF(Init!$T11=0,Tier2!V10,'PNGC T2 Allocation'!V10)+T2Remarketing!V10","v":11367.804},{"$f":"Tier1!W10+IF(Init!$S11=0,0,SliceResource!W10)+IF(Init!$T11=0,Tier2!W10,'PNGC T2 Allocation'!W10)+T2Remarketing!W10","v":6456.2709999999997},{"$f":"Tier1!X10+IF(Init!$S11=0,0,SliceResource!X10)+IF(Init!$T11=0,Tier2!X10,'PNGC T2 Allocation'!X10)+T2Remarketing!X10","v":11750.44},{"$f":"Tier1!Y10+IF(Init!$S11=0,0,SliceResource!Y10)+IF(Init!$T11=0,Tier2!Y10,'PNGC T2 Allocation'!Y10)+T2Remarketing!Y10","v":6222.3249999999998},{"$f":"Tier1!Z10+IF(Init!$S11=0,0,SliceResource!Z10)+IF(Init!$T11=0,Tier2!Z10,'PNGC T2 Allocation'!Z10)+T2Remarketing!Z10","v":9478.9850000000006},{"$f":"Tier1!AA10+IF(Init!$S11=0,0,SliceResource!AA10)+IF(Init!$T11=0,Tier2!AA10,'PNGC T2 Allocation'!AA10)+T2Remarketing!AA10","v":6057.799},{"$f":"Tier1!AB10+IF(Init!$S11=0,0,SliceResource!AB10)+IF(Init!$T11=0,Tier2!AB10,'PNGC T2 Allocation'!AB10)+T2Remarketing!AB10","v":10980.617000000002},{"$f":"Tier1!AC10+IF(Init!$S11=0,0,SliceResource!AC10)+IF(Init!$T11=0,Tier2!AC10,'PNGC T2 Allocation'!AC10)+T2Remarketing!AC10","v":5892.9340000000002},{"$f":"Tier1!AD10+IF(Init!$S11=0,0,SliceResource!AD10)+IF(Init!$T11=0,Tier2!AD10,'PNGC T2 Allocation'!AD10)+T2Remarketing!AD10","v":10862.371999999999},{"$f":"Tier1!AE10+IF(Init!$S11=0,0,SliceResource!AE10)+IF(Init!$T11=0,Tier2!AE10,'PNGC T2 Allocation'!AE10)+T2Remarketing!AE10","v":6643.03},{"$f":"Tier1!AF10+IF(Init!$S11=0,0,SliceResource!AF10)+IF(Init!$T11=0,Tier2!AF10,'PNGC T2 Allocation'!AF10)+T2Remarketing!AF10","v":12547.825999999999},{"$f":"Tier1!AG10+IF(Init!$S11=0,0,SliceResource!AG10)+IF(Init!$T11=0,Tier2!AG10,'PNGC T2 Allocation'!AG10)+T2Remarketing!AG10","v":8247.1280000000006},{"$f":"Tier1!AH10+IF(Init!$S11=0,0,SliceResource!AH10)+IF(Init!$T11=0,Tier2!AH10,'PNGC T2 Allocation'!AH10)+T2Remarketing!AH10","v":12955.531999999999},{"$f":"Tier1!AI10+IF(Init!$S11=0,0,SliceResource!AI10)+IF(Init!$T11=0,Tier2!AI10,'PNGC T2 Allocation'!AI10)+T2Remarketing!AI10","v":7848.018},{"$f":"Tier1!AJ10+IF(Init!$S11=0,0,SliceResource!AJ10)+IF(Init!$T11=0,Tier2!AJ10,'PNGC T2 Allocation'!AJ10)+T2Remarketing!AJ10","v":10871.763999999999},{"$f":"Tier1!AK10+IF(Init!$S11=0,0,SliceResource!AK10)+IF(Init!$T11=0,Tier2!AK10,'PNGC T2 Allocation'!AK10)+T2Remarketing!AK10","v":6181.6350000000002},{"$f":"Tier1!AL10+IF(Init!$S11=0,0,SliceResource!AL10)+IF(Init!$T11=0,Tier2!AL10,'PNGC T2 Allocation'!AL10)+T2Remarketing!AL10","v":11191.073},{"$f":"Tier1!AM10+IF(Init!$S11=0,0,SliceResource!AM10)+IF(Init!$T11=0,Tier2!AM10,'PNGC T2 Allocation'!AM10)+T2Remarketing!AM10","v":6695.5069999999996},{"$f":"Tier1!AN10+IF(Init!$S11=0,0,SliceResource!AN10)+IF(Init!$T11=0,Tier2!AN10,'PNGC T2 Allocation'!AN10)+T2Remarketing!AN10","v":10675.629000000001},{"$f":"Tier1!AO10+IF(Init!$S11=0,0,SliceResource!AO10)+IF(Init!$T11=0,Tier2!AO10,'PNGC T2 Allocation'!AO10)+T2Remarketing!AO10","v":5796.4080000000004},{"$f":"Tier1!AP10+IF(Init!$S11=0,0,SliceResource!AP10)+IF(Init!$T11=0,Tier2!AP10,'PNGC T2 Allocation'!AP10)+T2Remarketing!AP10","v":9861.4480000000003},{"$f":"Tier1!AQ10+IF(Init!$S11=0,0,SliceResource!AQ10)+IF(Init!$T11=0,Tier2!AQ10,'PNGC T2 Allocation'!AQ10)+T2Remarketing!AQ10","v":5662.25},{"$f":"Tier1!AR10+IF(Init!$S11=0,0,SliceResource!AR10)+IF(Init!$T11=0,Tier2!AR10,'PNGC T2 Allocation'!AR10)+T2Remarketing!AR10","v":10107.224},{"$f":"Tier1!AS10+IF(Init!$S11=0,0,SliceResource!AS10)+IF(Init!$T11=0,Tier2!AS10,'PNGC T2 Allocation'!AS10)+T2Remarketing!AS10","v":5971.42},{"$f":"Tier1!AT10+IF(Init!$S11=0,0,SliceResource!AT10)+IF(Init!$T11=0,Tier2!AT10,'PNGC T2 Allocation'!AT10)+T2Remarketing!AT10","v":11445.130999999999},{"$f":"Tier1!AU10+IF(Init!$S11=0,0,SliceResource!AU10)+IF(Init!$T11=0,Tier2!AU10,'PNGC T2 Allocation'!AU10)+T2Remarketing!AU10","v":6500.14},{"$f":"Tier1!AV10+IF(Init!$S11=0,0,SliceResource!AV10)+IF(Init!$T11=0,Tier2!AV10,'PNGC T2 Allocation'!AV10)+T2Remarketing!AV10","v":11464.938},{"$f":"Tier1!AW10+IF(Init!$S11=0,0,SliceResource!AW10)+IF(Init!$T11=0,Tier2!AW10,'PNGC T2 Allocation'!AW10)+T2Remarketing!AW10","v":6630.0780000000004},{"$f":"Tier1!AX10+IF(Init!$S11=0,0,SliceResource!AX10)+IF(Init!$T11=0,Tier2!AX10,'PNGC T2 Allocation'!AX10)+T2Remarketing!AX10","v":9867.4179999999997},{"$f":"Tier1!AY10+IF(Init!$S11=0,0,SliceResource!AY10)+IF(Init!$T11=0,Tier2!AY10,'PNGC T2 Allocation'!AY10)+T2Remarketing!AY10","v":5774.3630000000003}]
[null,10046,"Central Electric Coop",{"$f":"Tier1!D11+IF(Init!$S12=0,0,SliceResource!D11)+IF(Init!$T12=0,Tier2!D11,'PNGC T2 Allocation'!D11)+T2Remarketing!D11","v":36462.657268510789},{"$f":"Tier1!E11+IF(Init!$S12=0,0,SliceResource!E11)+IF(Init!$T12=0,Tier2!E11,'PNGC T2 Allocation'!E11)+T2Remarketing!E11","v":21898.890904018124},{"$f":"Tier1!F11+IF(Init!$S12=0,0,SliceResource!F11)+IF(Init!$T12=0,Tier2!F11,'PNGC T2 Allocation'!F11)+T2Remarketing!F11","v":37840.971565875763},{"$f":"Tier1!G11+IF(Init!$S12=0,0,SliceResource!G11)+IF(Init!$T12=0,Tier2!G11,'PNGC T2 Allocation'!G11)+T2Remarketing!G11","v":25973.948659115296},{"$f":"Tier1!H11+IF(Init!$S12=0,0,SliceResource!H11)+IF(Init!$T12=0,Tier2!H11,'PNGC T2 Allocation'!H11)+T2Remarketing!H11","v":55675.791565875763},{"$f":"Tier1!I11+IF(Init!$S12=0,0,SliceResource!I11)+IF(Init!$T12=0,Tier2!I11,'PNGC T2 Allocation'!I11)+T2Remarketing!I11","v":38068.761606653155},{"$f":"Tier1!J11+IF(Init!$S12=0,0,SliceResource!J11)+IF(Init!$T12=0,Tier2!J11,'PNGC T2 Allocation'!J11)+T2Remarketing!J11","v":52701.611268510787},{"$f":"Tier1!K11+IF(Init!$S12=0,0,SliceResource!K11)+IF(Init!$T12=0,Tier2!K11,'PNGC T2 Allocation'!K11)+T2Remarketing!K11","v":36458.60190401812},{"$f":"Tier1!L11+IF(Init!$S12=0,0,SliceResource!L11)+IF(Init!$T12=0,Tier2!L11,'PNGC T2 Allocation'!L11)+T2Remarketing!L11","v":41610.248565875765},{"$f":"Tier1!M11+IF(Init!$S12=0,0,SliceResource!M11)+IF(Init!$T12=0,Tier2!M11,'PNGC T2 Allocation'!M11)+T2Remarketing!M11","v":27012.878498748061},{"$f":"Tier1!N11+IF(Init!$S12=0,0,SliceResource!N11)+IF(Init!$T12=0,Tier2!N11,'PNGC T2 Allocation'!N11)+T2Remarketing!N11","v":43920.388268510789},{"$f":"Tier1!O11+IF(Init!$S12=0,0,SliceResource!O11)+IF(Init!$T12=0,Tier2!O11,'PNGC T2 Allocation'!O11)+T2Remarketing!O11","v":27975.157297603437},{"$f":"Tier1!P11+IF(Init!$S12=0,0,SliceResource!P11)+IF(Init!$T12=0,Tier2!P11,'PNGC T2 Allocation'!P11)+T2Remarketing!P11","v":40290.529268510792},{"$f":"Tier1!Q11+IF(Init!$S12=0,0,SliceResource!Q11)+IF(Init!$T12=0,Tier2!Q11,'PNGC T2 Allocation'!Q11)+T2Remarketing!Q11","v":25357.432350065577},{"$f":"Tier1!R11+IF(Init!$S12=0,0,SliceResource!R11)+IF(Init!$T12=0,Tier2!R11,'PNGC T2 Allocation'!R11)+T2Remarketing!R11","v":35794.169268510792},{"$f":"Tier1!S11+IF(Init!$S12=0,0,SliceResource!S11)+IF(Init!$T12=0,Tier2!S11,'PNGC T2 Allocation'!S11)+T2Remarketing!S11","v":24528.10190401812},{"$f":"Tier1!T11+IF(Init!$S12=0,0,SliceResource!T11)+IF(Init!$T12=0,Tier2!T11,'PNGC T2 Allocation'!T11)+T2Remarketing!T11","v":36937.862565875752},{"$f":"Tier1!U11+IF(Init!$S12=0,0,SliceResource!U11)+IF(Init!$T12=0,Tier2!U11,'PNGC T2 Allocation'!U11)+T2Remarketing!U11","v":22466.519052700605},{"$f":"Tier1!V11+IF(Init!$S12=0,0,SliceResource!V11)+IF(Init!$T12=0,Tier2!V11,'PNGC T2 Allocation'!V11)+T2Remarketing!V11","v":41170.16126851079},{"$f":"Tier1!W11+IF(Init!$S12=0,0,SliceResource!W11)+IF(Init!$T12=0,Tier2!W11,'PNGC T2 Allocation'!W11)+T2Remarketing!W11","v":26937.861904018122},{"$f":"Tier1!X11+IF(Init!$S12=0,0,SliceResource!X11)+IF(Init!$T12=0,Tier2!X11,'PNGC T2 Allocation'!X11)+T2Remarketing!X11","v":41982.952971145824},{"$f":"Tier1!Y11+IF(Init!$S12=0,0,SliceResource!Y11)+IF(Init!$T12=0,Tier2!Y11,'PNGC T2 Allocation'!Y11)+T2Remarketing!Y11","v":24841.357201383093},{"$f":"Tier1!Z11+IF(Init!$S12=0,0,SliceResource!Z11)+IF(Init!$T12=0,Tier2!Z11,'PNGC T2 Allocation'!Z11)+T2Remarketing!Z11","v":33004.241863240728},{"$f":"Tier1!AA11+IF(Init!$S12=0,0,SliceResource!AA11)+IF(Init!$T12=0,Tier2!AA11,'PNGC T2 Allocation'!AA11)+T2Remarketing!AA11","v":21756.128755335638},{"$f":"Tier1!AB11+IF(Init!$S12=0,0,SliceResource!AB11)+IF(Init!$T12=0,Tier2!AB11,'PNGC T2 Allocation'!AB11)+T2Remarketing!AB11","v":38057.535544035825},{"$f":"Tier1!AC11+IF(Init!$S12=0,0,SliceResource!AC11)+IF(Init!$T12=0,Tier2!AC11,'PNGC T2 Allocation'!AC11)+T2Remarketing!AC11","v":23082.13433735921},{"$f":"Tier1!AD11+IF(Init!$S12=0,0,SliceResource!AD11)+IF(Init!$T12=0,Tier2!AD11,'PNGC T2 Allocation'!AD11)+T2Remarketing!AD11","v":39382.719022255391},{"$f":"Tier1!AE11+IF(Init!$S12=0,0,SliceResource!AE11)+IF(Init!$T12=0,Tier2!AE11,'PNGC T2 Allocation'!AE11)+T2Remarketing!AE11","v":27152.084827859955},{"$f":"Tier1!AF11+IF(Init!$S12=0,0,SliceResource!AF11)+IF(Init!$T12=0,Tier2!AF11,'PNGC T2 Allocation'!AF11)+T2Remarketing!AF11","v":57218.305022255401},{"$f":"Tier1!AG11+IF(Init!$S12=0,0,SliceResource!AG11)+IF(Init!$T12=0,Tier2!AG11,'PNGC T2 Allocation'!AG11)+T2Remarketing!AG11","v":39304.427859139636},{"$f":"Tier1!AH11+IF(Init!$S12=0,0,SliceResource!AH11)+IF(Init!$T12=0,Tier2!AH11,'PNGC T2 Allocation'!AH11)+T2Remarketing!AH11","v":54282.711783145613},{"$f":"Tier1!AI11+IF(Init!$S12=0,0,SliceResource!AI11)+IF(Init!$T12=0,Tier2!AI11,'PNGC T2 Allocation'!AI11)+T2Remarketing!AI11","v":37655.689098249422},{"$f":"Tier1!AJ11+IF(Init!$S12=0,0,SliceResource!AJ11)+IF(Init!$T12=0,Tier2!AJ11,'PNGC T2 Allocation'!AJ11)+T2Remarketing!AJ11","v":42224.137261365177},{"$f":"Tier1!AK11+IF(Init!$S12=0,0,SliceResource!AK11)+IF(Init!$T12=0,Tier2!AK11,'PNGC T2 Allocation'!AK11)+T2Remarketing!AK11","v":27500.116696023884},{"$f":"Tier1!AL11+IF(Init!$S12=0,0,SliceResource!AL11)+IF(Init!$T12=0,Tier2!AL11,'PNGC T2 Allocation'!AL11)+T2Remarketing!AL11","v":45518.340783145613},{"$f":"Tier1!AM11+IF(Init!$S12=0,0,SliceResource!AM11)+IF(Init!$T12=0,Tier2!AM11,'PNGC T2 Allocation'!AM11)+T2Remarketing!AM11","v":29152.775488193787},{"$f":"Tier1!AN11+IF(Init!$S12=0,0,SliceResource!AN11)+IF(Init!$T12=0,Tier2!AN11,'PNGC T2 Allocation'!AN11)+T2Remarketing!AN11","v":41891.418783145607},{"$f":"Tier1!AO11+IF(Init!$S12=0,0,SliceResource!AO11)+IF(Init!$T12=0,Tier2!AO11,'PNGC T2 Allocation'!AO11)+T2Remarketing!AO11","v":26473.805456914095},{"$f":"Tier1!AP11+IF(Init!$S12=0,0,SliceResource!AP11)+IF(Init!$T12=0,Tier2!AP11,'PNGC T2 Allocation'!AP11)+T2Remarketing!AP11","v":37376.828783145611},{"$f":"Tier1!AQ11+IF(Init!$S12=0,0,SliceResource!AQ11)+IF(Init!$T12=0,Tier2!AQ11,'PNGC T2 Allocation'!AQ11)+T2Remarketing!AQ11","v":25723.562098249422},{"$f":"Tier1!AR11+IF(Init!$S12=0,0,SliceResource!AR11)+IF(Init!$T12=0,Tier2!AR11,'PNGC T2 Allocation'!AR11)+T2Remarketing!AR11","v":38504.199022255401},{"$f":"Tier1!AS11+IF(Init!$S12=0,0,SliceResource!AS11)+IF(Init!$T12=0,Tier2!AS11,'PNGC T2 Allocation'!AS11)+T2Remarketing!AS11","v":23617.474217804316},{"$f":"Tier1!AT11+IF(Init!$S12=0,0,SliceResource!AT11)+IF(Init!$T12=0,Tier2!AT11,'PNGC T2 Allocation'!AT11)+T2Remarketing!AT11","v":42762.527783145604},{"$f":"Tier1!AU11+IF(Init!$S12=0,0,SliceResource!AU11)+IF(Init!$T12=0,Tier2!AU11,'PNGC T2 Allocation'!AU11)+T2Remarketing!AU11","v":28123.658098249423},{"$f":"Tier1!AV11+IF(Init!$S12=0,0,SliceResource!AV11)+IF(Init!$T12=0,Tier2!AV11,'PNGC T2 Allocation'!AV11)+T2Remarketing!AV11","v":43651.539783145607},{"$f":"Tier1!AW11+IF(Init!$S12=0,0,SliceResource!AW11)+IF(Init!$T12=0,Tier2!AW11,'PNGC T2 Allocation'!AW11)+T2Remarketing!AW11","v":25950.912098249424},{"$f":"Tier1!AX11+IF(Init!$S12=0,0,SliceResource!AX11)+IF(Init!$T12=0,Tier2!AX11,'PNGC T2 Allocation'!AX11)+T2Remarketing!AX11","v":34498.102022255393},{"$f":"Tier1!AY11+IF(Init!$S12=0,0,SliceResource!AY11)+IF(Init!$T12=0,Tier2!AY11,'PNGC T2 Allocation'!AY11)+T2Remarketing!AY11","v":22979.568217804317}]
[null,10047,"Central Lincoln PUD",{"$f":"Tier1!D12+IF(Init!$S13=0,0,SliceResource!D12)+IF(Init!$T13=0,Tier2!D12,'PNGC T2 Allocation'!D12)+T2Remarketing!D12","v":65346.300999999999},{"$f":"Tier1!E12+IF(Init!$S13=0,0,SliceResource!E12)+IF(Init!$T13=0,Tier2!E12,'PNGC T2 Allocation'!E12)+T2Remarketing!E12","v":46127.538999999997},{"$f":"Tier1!F12+IF(Init!$S13=0,0,SliceResource!F12)+IF(Init!$T13=0,Tier2!F12,'PNGC T2 Allocation'!F12)+T2Remarketing!F12","v":66185.554999999993},{"$f":"Tier1!G12+IF(Init!$S13=0,0,SliceResource!G12)+IF(Init!$T13=0,Tier2!G12,'PNGC T2 Allocation'!G12)+T2Remarketing!G12","v":48099.211000000003},{"$f":"Tier1!H12+IF(Init!$S13=0,0,SliceResource!H12)+IF(Init!$T13=0,Tier2!H12,'PNGC T2 Allocation'!H12)+T2Remarketing!H12","v":78777.031000000003},{"$f":"Tier1!I12+IF(Init!$S13=0,0,SliceResource!I12)+IF(Init!$T13=0,Tier2!I12,'PNGC T2 Allocation'!I12)+T2Remarketing!I12","v":60727.375},{"$f":"Tier1!J12+IF(Init!$S13=0,0,SliceResource!J12)+IF(Init!$T13=0,Tier2!J12,'PNGC T2 Allocation'!J12)+T2Remarketing!J12","v":77755.070000000007},{"$f":"Tier1!K12+IF(Init!$S13=0,0,SliceResource!K12)+IF(Init!$T13=0,Tier2!K12,'PNGC T2 Allocation'!K12)+T2Remarketing!K12","v":55157.695},{"$f":"Tier1!L12+IF(Init!$S13=0,0,SliceResource!L12)+IF(Init!$T13=0,Tier2!L12,'PNGC T2 Allocation'!L12)+T2Remarketing!L12","v":69574.039000000004},{"$f":"Tier1!M12+IF(Init!$S13=0,0,SliceResource!M12)+IF(Init!$T13=0,Tier2!M12,'PNGC T2 Allocation'!M12)+T2Remarketing!M12","v":46218.434000000001},{"$f":"Tier1!N12+IF(Init!$S13=0,0,SliceResource!N12)+IF(Init!$T13=0,Tier2!N12,'PNGC T2 Allocation'!N12)+T2Remarketing!N12","v":71821.664000000004},{"$f":"Tier1!O12+IF(Init!$S13=0,0,SliceResource!O12)+IF(Init!$T13=0,Tier2!O12,'PNGC T2 Allocation'!O12)+T2Remarketing!O12","v":51208.546999999999},{"$f":"Tier1!P12+IF(Init!$S13=0,0,SliceResource!P12)+IF(Init!$T13=0,Tier2!P12,'PNGC T2 Allocation'!P12)+T2Remarketing!P12","v":67100.258000000002},{"$f":"Tier1!Q12+IF(Init!$S13=0,0,SliceResource!Q12)+IF(Init!$T13=0,Tier2!Q12,'PNGC T2 Allocation'!Q12)+T2Remarketing!Q12","v":44832.91},{"$f":"Tier1!R12+IF(Init!$S13=0,0,SliceResource!R12)+IF(Init!$T13=0,Tier2!R12,'PNGC T2 Allocation'!R12)+T2Remarketing!R12","v":57031.366999999998},{"$f":"Tier1!S12+IF(Init!$S13=0,0,SliceResource!S12)+IF(Init!$T13=0,Tier2!S12,'PNGC T2 Allocation'!S12)+T2Remarketing!S12","v":40734.07},{"$f":"Tier1!T12+IF(Init!$S13=0,0,SliceResource!T12)+IF(Init!$T13=0,Tier2!T12,'PNGC T2 Allocation'!T12)+T2Remarketing!T12","v":54272.586000000003},{"$f":"Tier1!U12+IF(Init!$S13=0,0,SliceResource!U12)+IF(Init!$T13=0,Tier2!U12,'PNGC T2 Allocation'!U12)+T2Remarketing!U12","v":39515.921999999999},{"$f":"Tier1!V12+IF(Init!$S13=0,0,SliceResource!V12)+IF(Init!$T13=0,Tier2!V12,'PNGC T2 Allocation'!V12)+T2Remarketing!V12","v":58016.711000000003},{"$f":"Tier1!W12+IF(Init!$S13=0,0,SliceResource!W12)+IF(Init!$T13=0,Tier2!W12,'PNGC T2 Allocation'!W12)+T2Remarketing!W12","v":41565.656000000003},{"$f":"Tier1!X12+IF(Init!$S13=0,0,SliceResource!X12)+IF(Init!$T13=0,Tier2!X12,'PNGC T2 Allocation'!X12)+T2Remarketing!X12","v":61222.108999999997},{"$f":"Tier1!Y12+IF(Init!$S13=0,0,SliceResource!Y12)+IF(Init!$T13=0,Tier2!Y12,'PNGC T2 Allocation'!Y12)+T2Remarketing!Y12","v":39726.737999999998},{"$f":"Tier1!Z12+IF(Init!$S13=0,0,SliceResource!Z12)+IF(Init!$T13=0,Tier2!Z12,'PNGC T2 Allocation'!Z12)+T2Remarketing!Z12","v":53948.281000000003},{"$f":"Tier1!AA12+IF(Init!$S13=0,0,SliceResource!AA12)+IF(Init!$T13=0,Tier2!AA12,'PNGC T2 Allocation'!AA12)+T2Remarketing!AA12","v":42948.027000000002},{"$f":"Tier1!AB12+IF(Init!$S13=0,0,SliceResource!AB12)+IF(Init!$T13=0,Tier2!AB12,'PNGC T2 Allocation'!AB12)+T2Remarketing!AB12","v":67885.452999999994},{"$f":"Tier1!AC12+IF(Init!$S13=0,0,SliceResource!AC12)+IF(Init!$T13=0,Tier2!AC12,'PNGC T2 Allocation'!AC12)+T2Remarketing!AC12","v":43728.277000000002},{"$f":"Tier1!AD12+IF(Init!$S13=0,0,SliceResource!AD12)+IF(Init!$T13=0,Tier2!AD12,'PNGC T2 Allocation'!AD12)+T2Remarketing!AD12","v":66268.616999999998},{"$f":"Tier1!AE12+IF(Init!$S13=0,0,SliceResource!AE12)+IF(Init!$T13=0,Tier2!AE12,'PNGC T2 Allocation'!AE12)+T2Remarketing!AE12","v":48159.586000000003},{"$f":"Tier1!AF12+IF(Init!$S13=0,0,SliceResource!AF12)+IF(Init!$T13=0,Tier2!AF12,'PNGC T2 Allocation'!AF12)+T2Remarketing!AF12","v":78875.945000000007},{"$f":"Tier1!AG12+IF(Init!$S13=0,0,SliceResource!AG12)+IF(Init!$T13=0,Tier2!AG12,'PNGC T2 Allocation'!AG12)+T2Remarketing!AG12","v":60803.620999999999},{"$f":"Tier1!AH12+IF(Init!$S13=0,0,SliceResource!AH12)+IF(Init!$T13=0,Tier2!AH12,'PNGC T2 Allocation'!AH12)+T2Remarketing!AH12","v":77852.672000000006},{"$f":"Tier1!AI12+IF(Init!$S13=0,0,SliceResource!AI12)+IF(Init!$T13=0,Tier2!AI12,'PNGC T2 Allocation'!AI12)+T2Remarketing!AI12","v":55226.949000000001},{"$f":"Tier1!AJ12+IF(Init!$S13=0,0,SliceResource!AJ12)+IF(Init!$T13=0,Tier2!AJ12,'PNGC T2 Allocation'!AJ12)+T2Remarketing!AJ12","v":66891.366999999998},{"$f":"Tier1!AK12+IF(Init!$S13=0,0,SliceResource!AK12)+IF(Init!$T13=0,Tier2!AK12,'PNGC T2 Allocation'!AK12)+T2Remarketing!AK12","v":45048.675999999999},{"$f":"Tier1!AL12+IF(Init!$S13=0,0,SliceResource!AL12)+IF(Init!$T13=0,Tier2!AL12,'PNGC T2 Allocation'!AL12)+T2Remarketing!AL12","v":71911.827999999994},{"$f":"Tier1!AM12+IF(Init!$S13=0,0,SliceResource!AM12)+IF(Init!$T13=0,Tier2!AM12,'PNGC T2 Allocation'!AM12)+T2Remarketing!AM12","v":51272.832000000002},{"$f":"Tier1!AN12+IF(Init!$S13=0,0,SliceResource!AN12)+IF(Init!$T13=0,Tier2!AN12,'PNGC T2 Allocation'!AN12)+T2Remarketing!AN12","v":67184.476999999999},{"$f":"Tier1!AO12+IF(Init!$S13=0,0,SliceResource!AO12)+IF(Init!$T13=0,Tier2!AO12,'PNGC T2 Allocation'!AO12)+T2Remarketing!AO12","v":44889.18},{"$f":"Tier1!AP12+IF(Init!$S13=0,0,SliceResource!AP12)+IF(Init!$T13=0,Tier2!AP12,'PNGC T2 Allocation'!AP12)+T2Remarketing!AP12","v":57102.940999999999},{"$f":"Tier1!AQ12+IF(Init!$S13=0,0,SliceResource!AQ12)+IF(Init!$T13=0,Tier2!AQ12,'PNGC T2 Allocation'!AQ12)+T2Remarketing!AQ12","v":40785.190999999999},{"$f":"Tier1!AR12+IF(Init!$S13=0,0,SliceResource!AR12)+IF(Init!$T13=0,Tier2!AR12,'PNGC T2 Allocation'!AR12)+T2Remarketing!AR12","v":54340.695},{"$f":"Tier1!AS12+IF(Init!$S13=0,0,SliceResource!AS12)+IF(Init!$T13=0,Tier2!AS12,'PNGC T2 Allocation'!AS12)+T2Remarketing!AS12","v":39565.504000000001},{"$f":"Tier1!AT12+IF(Init!$S13=0,0,SliceResource!AT12)+IF(Init!$T13=0,Tier2!AT12,'PNGC T2 Allocation'!AT12)+T2Remarketing!AT12","v":58089.504000000001},{"$f":"Tier1!AU12+IF(Init!$S13=0,0,SliceResource!AU12)+IF(Init!$T13=0,Tier2!AU12,'PNGC T2 Allocation'!AU12)+T2Remarketing!AU12","v":41617.805},{"$f":"Tier1!AV12+IF(Init!$S13=0,0,SliceResource!AV12)+IF(Init!$T13=0,Tier2!AV12,'PNGC T2 Allocation'!AV12)+T2Remarketing!AV12","v":59073.773000000001},{"$f":"Tier1!AW12+IF(Init!$S13=0,0,SliceResource!AW12)+IF(Init!$T13=0,Tier2!AW12,'PNGC T2 Allocation'!AW12)+T2Remarketing!AW12","v":42001.737999999998},{"$f":"Tier1!AX12+IF(Init!$S13=0,0,SliceResource!AX12)+IF(Init!$T13=0,Tier2!AX12,'PNGC T2 Allocation'!AX12)+T2Remarketing!AX12","v":56222.987999999998},{"$f":"Tier1!AY12+IF(Init!$S13=0,0,SliceResource!AY12)+IF(Init!$T13=0,Tier2!AY12,'PNGC T2 Allocation'!AY12)+T2Remarketing!AY12","v":40794.894999999997}]
[null,10055,"Albion, City of",{"$f":"Tier1!D13+IF(Init!$S14=0,0,SliceResource!D13)+IF(Init!$T14=0,Tier2!D13,'PNGC T2 Allocation'!D13)+T2Remarketing!D13","v":152.29400000000001},{"$f":"Tier1!E13+IF(Init!$S14=0,0,SliceResource!E13)+IF(Init!$T14=0,Tier2!E13,'PNGC T2 Allocation'!E13)+T2Remarketing!E13","v":108.10899999999999},{"$f":"Tier1!F13+IF(Init!$S14=0,0,SliceResource!F13)+IF(Init!$T14=0,Tier2!F13,'PNGC T2 Allocation'!F13)+T2Remarketing!F13","v":167.83500000000001},{"$f":"Tier1!G13+IF(Init!$S14=0,0,SliceResource!G13)+IF(Init!$T14=0,Tier2!G13,'PNGC T2 Allocation'!G13)+T2Remarketing!G13","v":129.59399999999999},{"$f":"Tier1!H13+IF(Init!$S14=0,0,SliceResource!H13)+IF(Init!$T14=0,Tier2!H13,'PNGC T2 Allocation'!H13)+T2Remarketing!H13","v":250.24799999999999},{"$f":"Tier1!I13+IF(Init!$S14=0,0,SliceResource!I13)+IF(Init!$T14=0,Tier2!I13,'PNGC T2 Allocation'!I13)+T2Remarketing!I13","v":206.80600000000001},{"$f":"Tier1!J13+IF(Init!$S14=0,0,SliceResource!J13)+IF(Init!$T14=0,Tier2!J13,'PNGC T2 Allocation'!J13)+T2Remarketing!J13","v":248.46799999999999},{"$f":"Tier1!K13+IF(Init!$S14=0,0,SliceResource!K13)+IF(Init!$T14=0,Tier2!K13,'PNGC T2 Allocation'!K13)+T2Remarketing!K13","v":194.03100000000001},{"$f":"Tier1!L13+IF(Init!$S14=0,0,SliceResource!L13)+IF(Init!$T14=0,Tier2!L13,'PNGC T2 Allocation'!L13)+T2Remarketing!L13","v":206.45},{"$f":"Tier1!M13+IF(Init!$S14=0,0,SliceResource!M13)+IF(Init!$T14=0,Tier2!M13,'PNGC T2 Allocation'!M13)+T2Remarketing!M13","v":149.55500000000001},{"$f":"Tier1!N13+IF(Init!$S14=0,0,SliceResource!N13)+IF(Init!$T14=0,Tier2!N13,'PNGC T2 Allocation'!N13)+T2Remarketing!N13","v":178.899},{"$f":"Tier1!O13+IF(Init!$S14=0,0,SliceResource!O13)+IF(Init!$T14=0,Tier2!O13,'PNGC T2 Allocation'!O13)+T2Remarketing!O13","v":137.512},{"$f":"Tier1!P13+IF(Init!$S14=0,0,SliceResource!P13)+IF(Init!$T14=0,Tier2!P13,'PNGC T2 Allocation'!P13)+T2Remarketing!P13","v":153.17699999999999},{"$f":"Tier1!Q13+IF(Init!$S14=0,0,SliceResource!Q13)+IF(Init!$T14=0,Tier2!Q13,'PNGC T2 Allocation'!Q13)+T2Remarketing!Q13","v":105.449},{"$f":"Tier1!R13+IF(Init!$S14=0,0,SliceResource!R13)+IF(Init!$T14=0,Tier2!R13,'PNGC T2 Allocation'!R13)+T2Remarketing!R13","v":125.215},{"$f":"Tier1!S13+IF(Init!$S14=0,0,SliceResource!S13)+IF(Init!$T14=0,Tier2!S13,'PNGC T2 Allocation'!S13)+T2Remarketing!S13","v":87.739000000000004},{"$f":"Tier1!T13+IF(Init!$S14=0,0,SliceResource!T13)+IF(Init!$T14=0,Tier2!T13,'PNGC T2 Allocation'!T13)+T2Remarketing!T13","v":122.48099999999999},{"$f":"Tier1!U13+IF(Init!$S14=0,0,SliceResource!U13)+IF(Init!$T14=0,Tier2!U13,'PNGC T2 Allocation'!U13)+T2Remarketing!U13","v":77.474000000000004},{"$f":"Tier1!V13+IF(Init!$S14=0,0,SliceResource!V13)+IF(Init!$T14=0,Tier2!V13,'PNGC T2 Allocation'!V13)+T2Remarketing!V13","v":143.28100000000001},{"$f":"Tier1!W13+IF(Init!$S14=0,0,SliceResource!W13)+IF(Init!$T14=0,Tier2!W13,'PNGC T2 Allocation'!W13)+T2Remarketing!W13","v":84.379000000000005},{"$f":"Tier1!X13+IF(Init!$S14=0,0,SliceResource!X13)+IF(Init!$T14=0,Tier2!X13,'PNGC T2 Allocation'!X13)+T2Remarketing!X13","v":137.83799999999999},{"$f":"Tier1!Y13+IF(Init!$S14=0,0,SliceResource!Y13)+IF(Init!$T14=0,Tier2!Y13,'PNGC T2 Allocation'!Y13)+T2Remarketing!Y13","v":73.451999999999998},{"$f":"Tier1!Z13+IF(Init!$S14=0,0,SliceResource!Z13)+IF(Init!$T14=0,Tier2!Z13,'PNGC T2 Allocation'!Z13)+T2Remarketing!Z13","v":111.376},{"$f":"Tier1!AA13+IF(Init!$S14=0,0,SliceResource!AA13)+IF(Init!$T14=0,Tier2!AA13,'PNGC T2 Allocation'!AA13)+T2Remarketing!AA13","v":79.225999999999999},{"$f":"Tier1!AB13+IF(Init!$S14=0,0,SliceResource!AB13)+IF(Init!$T14=0,Tier2!AB13,'PNGC T2 Allocation'!AB13)+T2Remarketing!AB13","v":158.09899999999999},{"$f":"Tier1!AC13+IF(Init!$S14=0,0,SliceResource!AC13)+IF(Init!$T14=0,Tier2!AC13,'PNGC T2 Allocation'!AC13)+T2Remarketing!AC13","v":102.304},{"$f":"Tier1!AD13+IF(Init!$S14=0,0,SliceResource!AD13)+IF(Init!$T14=0,Tier2!AD13,'PNGC T2 Allocation'!AD13)+T2Remarketing!AD13","v":167.83500000000001},{"$f":"Tier1!AE13+IF(Init!$S14=0,0,SliceResource!AE13)+IF(Init!$T14=0,Tier2!AE13,'PNGC T2 Allocation'!AE13)+T2Remarketing!AE13","v":129.59399999999999},{"$f":"Tier1!AF13+IF(Init!$S14=0,0,SliceResource!AF13)+IF(Init!$T14=0,Tier2!AF13,'PNGC T2 Allocation'!AF13)+T2Remarketing!AF13","v":250.24799999999999},{"$f":"Tier1!AG13+IF(Init!$S14=0,0,SliceResource!AG13)+IF(Init!$T14=0,Tier2!AG13,'PNGC T2 Allocation'!AG13)+T2Remarketing!AG13","v":206.80600000000001},{"$f":"Tier1!AH13+IF(Init!$S14=0,0,SliceResource!AH13)+IF(Init!$T14=0,Tier2!AH13,'PNGC T2 Allocation'!AH13)+T2Remarketing!AH13","v":248.46799999999999},{"$f":"Tier1!AI13+IF(Init!$S14=0,0,SliceResource!AI13)+IF(Init!$T14=0,Tier2!AI13,'PNGC T2 Allocation'!AI13)+T2Remarketing!AI13","v":194.03100000000001},{"$f":"Tier1!AJ13+IF(Init!$S14=0,0,SliceResource!AJ13)+IF(Init!$T14=0,Tier2!AJ13,'PNGC T2 Allocation'!AJ13)+T2Remarketing!AJ13","v":198.22399999999999},{"$f":"Tier1!AK13+IF(Init!$S14=0,0,SliceResource!AK13)+IF(Init!$T14=0,Tier2!AK13,'PNGC T2 Allocation'!AK13)+T2Remarketing!AK13","v":145.614},{"$f":"Tier1!AL13+IF(Init!$S14=0,0,SliceResource!AL13)+IF(Init!$T14=0,Tier2!AL13,'PNGC T2 Allocation'!AL13)+T2Remarketing!AL13","v":178.899},{"$f":"Tier1!AM13+IF(Init!$S14=0,0,SliceResource!AM13)+IF(Init!$T14=0,Tier2!AM13,'PNGC T2 Allocation'!AM13)+T2Remarketing!AM13","v":137.512},{"$f":"Tier1!AN13+IF(Init!$S14=0,0,SliceResource!AN13)+IF(Init!$T14=0,Tier2!AN13,'PNGC T2 Allocation'!AN13)+T2Remarketing!AN13","v":153.17699999999999},{"$f":"Tier1!AO13+IF(Init!$S14=0,0,SliceResource!AO13)+IF(Init!$T14=0,Tier2!AO13,'PNGC T2 Allocation'!AO13)+T2Remarketing!AO13","v":105.449},{"$f":"Tier1!AP13+IF(Init!$S14=0,0,SliceResource!AP13)+IF(Init!$T14=0,Tier2!AP13,'PNGC T2 Allocation'!AP13)+T2Remarketing!AP13","v":125.215},{"$f":"Tier1!AQ13+IF(Init!$S14=0,0,SliceResource!AQ13)+IF(Init!$T14=0,Tier2!AQ13,'PNGC T2 Allocation'!AQ13)+T2Remarketing!AQ13","v":87.739000000000004},{"$f":"Tier1!AR13+IF(Init!$S14=0,0,SliceResource!AR13)+IF(Init!$T14=0,Tier2!AR13,'PNGC T2 Allocation'!AR13)+T2Remarketing!AR13","v":122.48099999999999},{"$f":"Tier1!AS13+IF(Init!$S14=0,0,SliceResource!AS13)+IF(Init!$T14=0,Tier2!AS13,'PNGC T2 Allocation'!AS13)+T2Remarketing!AS13","v":77.474000000000004},{"$f":"Tier1!AT13+IF(Init!$S14=0,0,SliceResource!AT13)+IF(Init!$T14=0,Tier2!AT13,'PNGC T2 Allocation'!AT13)+T2Remarketing!AT13","v":143.28100000000001},{"$f":"Tier1!AU13+IF(Init!$S14=0,0,SliceResource!AU13)+IF(Init!$T14=0,Tier2!AU13,'PNGC T2 Allocation'!AU13)+T2Remarketing!AU13","v":84.379000000000005},{"$f":"Tier1!AV13+IF(Init!$S14=0,0,SliceResource!AV13)+IF(Init!$T14=0,Tier2!AV13,'PNGC T2 Allocation'!AV13)+T2Remarketing!AV13","v":133.12700000000001},{"$f":"Tier1!AW13+IF(Init!$S14=0,0,SliceResource!AW13)+IF(Init!$T14=0,Tier2!AW13,'PNGC T2 Allocation'!AW13)+T2Remarketing!AW13","v":78.162000000000006},{"$f":"Tier1!AX13+IF(Init!$S14=0,0,SliceResource!AX13)+IF(Init!$T14=0,Tier2!AX13,'PNGC T2 Allocation'!AX13)+T2Remarketing!AX13","v":115.767},{"$f":"Tier1!AY13+IF(Init!$S14=0,0,SliceResource!AY13)+IF(Init!$T14=0,Tier2!AY13,'PNGC T2 Allocation'!AY13)+T2Remarketing!AY13","v":74.834999999999994}]
[null,10057,"Ashland, City of",{"$f":"Tier1!D14+IF(Init!$S15=0,0,SliceResource!D14)+IF(Init!$T15=0,Tier2!D14,'PNGC T2 Allocation'!D14)+T2Remarketing!D14","v":8226.9770000000008},{"$f":"Tier1!E14+IF(Init!$S15=0,0,SliceResource!E14)+IF(Init!$T15=0,Tier2!E14,'PNGC T2 Allocation'!E14)+T2Remarketing!E14","v":4742.8130000000001},{"$f":"Tier1!F14+IF(Init!$S15=0,0,SliceResource!F14)+IF(Init!$T15=0,Tier2!F14,'PNGC T2 Allocation'!F14)+T2Remarketing!F14","v":9216.3310000000001},{"$f":"Tier1!G14+IF(Init!$S15=0,0,SliceResource!G14)+IF(Init!$T15=0,Tier2!G14,'PNGC T2 Allocation'!G14)+T2Remarketing!G14","v":5591.8940000000002},{"$f":"Tier1!H14+IF(Init!$S15=0,0,SliceResource!H14)+IF(Init!$T15=0,Tier2!H14,'PNGC T2 Allocation'!H14)+T2Remarketing!H14","v":11194.218000000001},{"$f":"Tier1!I14+IF(Init!$S15=0,0,SliceResource!I14)+IF(Init!$T15=0,Tier2!I14,'PNGC T2 Allocation'!I14)+T2Remarketing!I14","v":7442.1940000000004},{"$f":"Tier1!J14+IF(Init!$S15=0,0,SliceResource!J14)+IF(Init!$T15=0,Tier2!J14,'PNGC T2 Allocation'!J14)+T2Remarketing!J14","v":11162.081},{"$f":"Tier1!K14+IF(Init!$S15=0,0,SliceResource!K14)+IF(Init!$T15=0,Tier2!K14,'PNGC T2 Allocation'!K14)+T2Remarketing!K14","v":6721.8450000000003},{"$f":"Tier1!L14+IF(Init!$S15=0,0,SliceResource!L14)+IF(Init!$T15=0,Tier2!L14,'PNGC T2 Allocation'!L14)+T2Remarketing!L14","v":9725.14},{"$f":"Tier1!M14+IF(Init!$S15=0,0,SliceResource!M14)+IF(Init!$T15=0,Tier2!M14,'PNGC T2 Allocation'!M14)+T2Remarketing!M14","v":5482.442},{"$f":"Tier1!N14+IF(Init!$S15=0,0,SliceResource!N14)+IF(Init!$T15=0,Tier2!N14,'PNGC T2 Allocation'!N14)+T2Remarketing!N14","v":9400.2919999999995},{"$f":"Tier1!O14+IF(Init!$S15=0,0,SliceResource!O14)+IF(Init!$T15=0,Tier2!O14,'PNGC T2 Allocation'!O14)+T2Remarketing!O14","v":5665.7539999999999},{"$f":"Tier1!P14+IF(Init!$S15=0,0,SliceResource!P14)+IF(Init!$T15=0,Tier2!P14,'PNGC T2 Allocation'!P14)+T2Remarketing!P14","v":8431.7469999999994},{"$f":"Tier1!Q14+IF(Init!$S15=0,0,SliceResource!Q14)+IF(Init!$T15=0,Tier2!Q14,'PNGC T2 Allocation'!Q14)+T2Remarketing!Q14","v":4545.942},{"$f":"Tier1!R14+IF(Init!$S15=0,0,SliceResource!R14)+IF(Init!$T15=0,Tier2!R14,'PNGC T2 Allocation'!R14)+T2Remarketing!R14","v":7771.33},{"$f":"Tier1!S14+IF(Init!$S15=0,0,SliceResource!S14)+IF(Init!$T15=0,Tier2!S14,'PNGC T2 Allocation'!S14)+T2Remarketing!S14","v":4450.3680000000004},{"$f":"Tier1!T14+IF(Init!$S15=0,0,SliceResource!T14)+IF(Init!$T15=0,Tier2!T14,'PNGC T2 Allocation'!T14)+T2Remarketing!T14","v":7941.8729999999996},{"$f":"Tier1!U14+IF(Init!$S15=0,0,SliceResource!U14)+IF(Init!$T15=0,Tier2!U14,'PNGC T2 Allocation'!U14)+T2Remarketing!U14","v":4577.723},{"$f":"Tier1!V14+IF(Init!$S15=0,0,SliceResource!V14)+IF(Init!$T15=0,Tier2!V14,'PNGC T2 Allocation'!V14)+T2Remarketing!V14","v":10045.19},{"$f":"Tier1!W14+IF(Init!$S15=0,0,SliceResource!W14)+IF(Init!$T15=0,Tier2!W14,'PNGC T2 Allocation'!W14)+T2Remarketing!W14","v":5397.3119999999999},{"$f":"Tier1!X14+IF(Init!$S15=0,0,SliceResource!X14)+IF(Init!$T15=0,Tier2!X14,'PNGC T2 Allocation'!X14)+T2Remarketing!X14","v":10229.019},{"$f":"Tier1!Y14+IF(Init!$S15=0,0,SliceResource!Y14)+IF(Init!$T15=0,Tier2!Y14,'PNGC T2 Allocation'!Y14)+T2Remarketing!Y14","v":5045.1139999999996},{"$f":"Tier1!Z14+IF(Init!$S15=0,0,SliceResource!Z14)+IF(Init!$T15=0,Tier2!Z14,'PNGC T2 Allocation'!Z14)+T2Remarketing!Z14","v":7757.9260000000004},{"$f":"Tier1!AA14+IF(Init!$S15=0,0,SliceResource!AA14)+IF(Init!$T15=0,Tier2!AA14,'PNGC T2 Allocation'!AA14)+T2Remarketing!AA14","v":4861.4549999999999},{"$f":"Tier1!AB14+IF(Init!$S15=0,0,SliceResource!AB14)+IF(Init!$T15=0,Tier2!AB14,'PNGC T2 Allocation'!AB14)+T2Remarketing!AB14","v":8535.1290000000008},{"$f":"Tier1!AC14+IF(Init!$S15=0,0,SliceResource!AC14)+IF(Init!$T15=0,Tier2!AC14,'PNGC T2 Allocation'!AC14)+T2Remarketing!AC14","v":4434.6610000000001},{"$f":"Tier1!AD14+IF(Init!$S15=0,0,SliceResource!AD14)+IF(Init!$T15=0,Tier2!AD14,'PNGC T2 Allocation'!AD14)+T2Remarketing!AD14","v":9216.3310000000001},{"$f":"Tier1!AE14+IF(Init!$S15=0,0,SliceResource!AE14)+IF(Init!$T15=0,Tier2!AE14,'PNGC T2 Allocation'!AE14)+T2Remarketing!AE14","v":5591.8940000000002},{"$f":"Tier1!AF14+IF(Init!$S15=0,0,SliceResource!AF14)+IF(Init!$T15=0,Tier2!AF14,'PNGC T2 Allocation'!AF14)+T2Remarketing!AF14","v":11194.218000000001},{"$f":"Tier1!AG14+IF(Init!$S15=0,0,SliceResource!AG14)+IF(Init!$T15=0,Tier2!AG14,'PNGC T2 Allocation'!AG14)+T2Remarketing!AG14","v":7442.1940000000004},{"$f":"Tier1!AH14+IF(Init!$S15=0,0,SliceResource!AH14)+IF(Init!$T15=0,Tier2!AH14,'PNGC T2 Allocation'!AH14)+T2Remarketing!AH14","v":11162.081},{"$f":"Tier1!AI14+IF(Init!$S15=0,0,SliceResource!AI14)+IF(Init!$T15=0,Tier2!AI14,'PNGC T2 Allocation'!AI14)+T2Remarketing!AI14","v":6721.8450000000003},{"$f":"Tier1!AJ14+IF(Init!$S15=0,0,SliceResource!AJ14)+IF(Init!$T15=0,Tier2!AJ14,'PNGC T2 Allocation'!AJ14)+T2Remarketing!AJ14","v":9343.3179999999993},{"$f":"Tier1!AK14+IF(Init!$S15=0,0,SliceResource!AK14)+IF(Init!$T15=0,Tier2!AK14,'PNGC T2 Allocation'!AK14)+T2Remarketing!AK14","v":5350.1419999999998},{"$f":"Tier1!AL14+IF(Init!$S15=0,0,SliceResource!AL14)+IF(Init!$T15=0,Tier2!AL14,'PNGC T2 Allocation'!AL14)+T2Remarketing!AL14","v":9400.2919999999995},{"$f":"Tier1!AM14+IF(Init!$S15=0,0,SliceResource!AM14)+IF(Init!$T15=0,Tier2!AM14,'PNGC T2 Allocation'!AM14)+T2Remarketing!AM14","v":5665.7539999999999},{"$f":"Tier1!AN14+IF(Init!$S15=0,0,SliceResource!AN14)+IF(Init!$T15=0,Tier2!AN14,'PNGC T2 Allocation'!AN14)+T2Remarketing!AN14","v":8431.7469999999994},{"$f":"Tier1!AO14+IF(Init!$S15=0,0,SliceResource!AO14)+IF(Init!$T15=0,Tier2!AO14,'PNGC T2 Allocation'!AO14)+T2Remarketing!AO14","v":4545.942},{"$f":"Tier1!AP14+IF(Init!$S15=0,0,SliceResource!AP14)+IF(Init!$T15=0,Tier2!AP14,'PNGC T2 Allocation'!AP14)+T2Remarketing!AP14","v":7771.33},{"$f":"Tier1!AQ14+IF(Init!$S15=0,0,SliceResource!AQ14)+IF(Init!$T15=0,Tier2!AQ14,'PNGC T2 Allocation'!AQ14)+T2Remarketing!AQ14","v":4450.3680000000004},{"$f":"Tier1!AR14+IF(Init!$S15=0,0,SliceResource!AR14)+IF(Init!$T15=0,Tier2!AR14,'PNGC T2 Allocation'!AR14)+T2Remarketing!AR14","v":7941.8729999999996},{"$f":"Tier1!AS14+IF(Init!$S15=0,0,SliceResource!AS14)+IF(Init!$T15=0,Tier2!AS14,'PNGC T2 Allocation'!AS14)+T2Remarketing!AS14","v":4577.723},{"$f":"Tier1!AT14+IF(Init!$S15=0,0,SliceResource!AT14)+IF(Init!$T15=0,Tier2!AT14,'PNGC T2 Allocation'!AT14)+T2Remarketing!AT14","v":10045.19},{"$f":"Tier1!AU14+IF(Init!$S15=0,0,SliceResource!AU14)+IF(Init!$T15=0,Tier2!AU14,'PNGC T2 Allocation'!AU14)+T2Remarketing!AU14","v":5397.3119999999999},{"$f":"Tier1!AV14+IF(Init!$S15=0,0,SliceResource!AV14)+IF(Init!$T15=0,Tier2!AV14,'PNGC T2 Allocation'!AV14)+T2Remarketing!AV14","v":9865.3649999999998},{"$f":"Tier1!AW14+IF(Init!$S15=0,0,SliceResource!AW14)+IF(Init!$T15=0,Tier2!AW14,'PNGC T2 Allocation'!AW14)+T2Remarketing!AW14","v":5407.768},{"$f":"Tier1!AX14+IF(Init!$S15=0,0,SliceResource!AX14)+IF(Init!$T15=0,Tier2!AX14,'PNGC T2 Allocation'!AX14)+T2Remarketing!AX14","v":8067.5919999999996},{"$f":"Tier1!AY14+IF(Init!$S15=0,0,SliceResource!AY14)+IF(Init!$T15=0,Tier2!AY14,'PNGC T2 Allocation'!AY14)+T2Remarketing!AY14","v":4551.7889999999998}]
[null,10059,"Bandon, City of",{"$f":"Tier1!D15+IF(Init!$S16=0,0,SliceResource!D15)+IF(Init!$T16=0,Tier2!D15,'PNGC T2 Allocation'!D15)+T2Remarketing!D15","v":3253.4650000000001},{"$f":"Tier1!E15+IF(Init!$S16=0,0,SliceResource!E15)+IF(Init!$T16=0,Tier2!E15,'PNGC T2 Allocation'!E15)+T2Remarketing!E15","v":1950.085},{"$f":"Tier1!F15+IF(Init!$S16=0,0,SliceResource!F15)+IF(Init!$T16=0,Tier2!F15,'PNGC T2 Allocation'!F15)+T2Remarketing!F15","v":3543.9},{"$f":"Tier1!G15+IF(Init!$S16=0,0,SliceResource!G15)+IF(Init!$T16=0,Tier2!G15,'PNGC T2 Allocation'!G15)+T2Remarketing!G15","v":2280.1439999999998},{"$f":"Tier1!H15+IF(Init!$S16=0,0,SliceResource!H15)+IF(Init!$T16=0,Tier2!H15,'PNGC T2 Allocation'!H15)+T2Remarketing!H15","v":4214.415},{"$f":"Tier1!I15+IF(Init!$S16=0,0,SliceResource!I15)+IF(Init!$T16=0,Tier2!I15,'PNGC T2 Allocation'!I15)+T2Remarketing!I15","v":2969.4470000000001},{"$f":"Tier1!J15+IF(Init!$S16=0,0,SliceResource!J15)+IF(Init!$T16=0,Tier2!J15,'PNGC T2 Allocation'!J15)+T2Remarketing!J15","v":4540.8040000000001},{"$f":"Tier1!K15+IF(Init!$S16=0,0,SliceResource!K15)+IF(Init!$T16=0,Tier2!K15,'PNGC T2 Allocation'!K15)+T2Remarketing!K15","v":2939.826},{"$f":"Tier1!L15+IF(Init!$S16=0,0,SliceResource!L15)+IF(Init!$T16=0,Tier2!L15,'PNGC T2 Allocation'!L15)+T2Remarketing!L15","v":4238.6540000000005},{"$f":"Tier1!M15+IF(Init!$S16=0,0,SliceResource!M15)+IF(Init!$T16=0,Tier2!M15,'PNGC T2 Allocation'!M15)+T2Remarketing!M15","v":2523.5329999999999},{"$f":"Tier1!N15+IF(Init!$S16=0,0,SliceResource!N15)+IF(Init!$T16=0,Tier2!N15,'PNGC T2 Allocation'!N15)+T2Remarketing!N15","v":3789.386},{"$f":"Tier1!O15+IF(Init!$S16=0,0,SliceResource!O15)+IF(Init!$T16=0,Tier2!O15,'PNGC T2 Allocation'!O15)+T2Remarketing!O15","v":2448.8119999999999},{"$f":"Tier1!P15+IF(Init!$S16=0,0,SliceResource!P15)+IF(Init!$T16=0,Tier2!P15,'PNGC T2 Allocation'!P15)+T2Remarketing!P15","v":3578.7049999999999},{"$f":"Tier1!Q15+IF(Init!$S16=0,0,SliceResource!Q15)+IF(Init!$T16=0,Tier2!Q15,'PNGC T2 Allocation'!Q15)+T2Remarketing!Q15","v":2136.085},{"$f":"Tier1!R15+IF(Init!$S16=0,0,SliceResource!R15)+IF(Init!$T16=0,Tier2!R15,'PNGC T2 Allocation'!R15)+T2Remarketing!R15","v":2964.529},{"$f":"Tier1!S15+IF(Init!$S16=0,0,SliceResource!S15)+IF(Init!$T16=0,Tier2!S15,'PNGC T2 Allocation'!S15)+T2Remarketing!S15","v":1859.194},{"$f":"Tier1!T15+IF(Init!$S16=0,0,SliceResource!T15)+IF(Init!$T16=0,Tier2!T15,'PNGC T2 Allocation'!T15)+T2Remarketing!T15","v":2712.1080000000002},{"$f":"Tier1!U15+IF(Init!$S16=0,0,SliceResource!U15)+IF(Init!$T16=0,Tier2!U15,'PNGC T2 Allocation'!U15)+T2Remarketing!U15","v":1710.385},{"$f":"Tier1!V15+IF(Init!$S16=0,0,SliceResource!V15)+IF(Init!$T16=0,Tier2!V15,'PNGC T2 Allocation'!V15)+T2Remarketing!V15","v":2749.2849999999999},{"$f":"Tier1!W15+IF(Init!$S16=0,0,SliceResource!W15)+IF(Init!$T16=0,Tier2!W15,'PNGC T2 Allocation'!W15)+T2Remarketing!W15","v":1670.136},{"$f":"Tier1!X15+IF(Init!$S16=0,0,SliceResource!X15)+IF(Init!$T16=0,Tier2!X15,'PNGC T2 Allocation'!X15)+T2Remarketing!X15","v":2851.2559999999999},{"$f":"Tier1!Y15+IF(Init!$S16=0,0,SliceResource!Y15)+IF(Init!$T16=0,Tier2!Y15,'PNGC T2 Allocation'!Y15)+T2Remarketing!Y15","v":1547.2919999999999},{"$f":"Tier1!Z15+IF(Init!$S16=0,0,SliceResource!Z15)+IF(Init!$T16=0,Tier2!Z15,'PNGC T2 Allocation'!Z15)+T2Remarketing!Z15","v":2584.1779999999999},{"$f":"Tier1!AA15+IF(Init!$S16=0,0,SliceResource!AA15)+IF(Init!$T16=0,Tier2!AA15,'PNGC T2 Allocation'!AA15)+T2Remarketing!AA15","v":1740.9970000000001},{"$f":"Tier1!AB15+IF(Init!$S16=0,0,SliceResource!AB15)+IF(Init!$T16=0,Tier2!AB15,'PNGC T2 Allocation'!AB15)+T2Remarketing!AB15","v":3380.8679999999999},{"$f":"Tier1!AC15+IF(Init!$S16=0,0,SliceResource!AC15)+IF(Init!$T16=0,Tier2!AC15,'PNGC T2 Allocation'!AC15)+T2Remarketing!AC15","v":1822.683},{"$f":"Tier1!AD15+IF(Init!$S16=0,0,SliceResource!AD15)+IF(Init!$T16=0,Tier2!AD15,'PNGC T2 Allocation'!AD15)+T2Remarketing!AD15","v":3543.9},{"$f":"Tier1!AE15+IF(Init!$S16=0,0,SliceResource!AE15)+IF(Init!$T16=0,Tier2!AE15,'PNGC T2 Allocation'!AE15)+T2Remarketing!AE15","v":2280.1439999999998},{"$f":"Tier1!AF15+IF(Init!$S16=0,0,SliceResource!AF15)+IF(Init!$T16=0,Tier2!AF15,'PNGC T2 Allocation'!AF15)+T2Remarketing!AF15","v":4214.415},{"$f":"Tier1!AG15+IF(Init!$S16=0,0,SliceResource!AG15)+IF(Init!$T16=0,Tier2!AG15,'PNGC T2 Allocation'!AG15)+T2Remarketing!AG15","v":2969.4470000000001},{"$f":"Tier1!AH15+IF(Init!$S16=0,0,SliceResource!AH15)+IF(Init!$T16=0,Tier2!AH15,'PNGC T2 Allocation'!AH15)+T2Remarketing!AH15","v":4540.8040000000001},{"$f":"Tier1!AI15+IF(Init!$S16=0,0,SliceResource!AI15)+IF(Init!$T16=0,Tier2!AI15,'PNGC T2 Allocation'!AI15)+T2Remarketing!AI15","v":2939.826},{"$f":"Tier1!AJ15+IF(Init!$S16=0,0,SliceResource!AJ15)+IF(Init!$T16=0,Tier2!AJ15,'PNGC T2 Allocation'!AJ15)+T2Remarketing!AJ15","v":4068.0819999999999},{"$f":"Tier1!AK15+IF(Init!$S16=0,0,SliceResource!AK15)+IF(Init!$T16=0,Tier2!AK15,'PNGC T2 Allocation'!AK15)+T2Remarketing!AK15","v":2460.9259999999999},{"$f":"Tier1!AL15+IF(Init!$S16=0,0,SliceResource!AL15)+IF(Init!$T16=0,Tier2!AL15,'PNGC T2 Allocation'!AL15)+T2Remarketing!AL15","v":3789.386},{"$f":"Tier1!AM15+IF(Init!$S16=0,0,SliceResource!AM15)+IF(Init!$T16=0,Tier2!AM15,'PNGC T2 Allocation'!AM15)+T2Remarketing!AM15","v":2448.8119999999999},{"$f":"Tier1!AN15+IF(Init!$S16=0,0,SliceResource!AN15)+IF(Init!$T16=0,Tier2!AN15,'PNGC T2 Allocation'!AN15)+T2Remarketing!AN15","v":3578.7049999999999},{"$f":"Tier1!AO15+IF(Init!$S16=0,0,SliceResource!AO15)+IF(Init!$T16=0,Tier2!AO15,'PNGC T2 Allocation'!AO15)+T2Remarketing!AO15","v":2136.085},{"$f":"Tier1!AP15+IF(Init!$S16=0,0,SliceResource!AP15)+IF(Init!$T16=0,Tier2!AP15,'PNGC T2 Allocation'!AP15)+T2Remarketing!AP15","v":2964.529},{"$f":"Tier1!AQ15+IF(Init!$S16=0,0,SliceResource!AQ15)+IF(Init!$T16=0,Tier2!AQ15,'PNGC T2 Allocation'!AQ15)+T2Remarketing!AQ15","v":1859.194},{"$f":"Tier1!AR15+IF(Init!$S16=0,0,SliceResource!AR15)+IF(Init!$T16=0,Tier2!AR15,'PNGC T2 Allocation'!AR15)+T2Remarketing!AR15","v":2712.1080000000002},{"$f":"Tier1!AS15+IF(Init!$S16=0,0,SliceResource!AS15)+IF(Init!$T16=0,Tier2!AS15,'PNGC T2 Allocation'!AS15)+T2Remarketing!AS15","v":1710.385},{"$f":"Tier1!AT15+IF(Init!$S16=0,0,SliceResource!AT15)+IF(Init!$T16=0,Tier2!AT15,'PNGC T2 Allocation'!AT15)+T2Remarketing!AT15","v":2749.2849999999999},{"$f":"Tier1!AU15+IF(Init!$S16=0,0,SliceResource!AU15)+IF(Init!$T16=0,Tier2!AU15,'PNGC T2 Allocation'!AU15)+T2Remarketing!AU15","v":1670.136},{"$f":"Tier1!AV15+IF(Init!$S16=0,0,SliceResource!AV15)+IF(Init!$T16=0,Tier2!AV15,'PNGC T2 Allocation'!AV15)+T2Remarketing!AV15","v":2743.5630000000001},{"$f":"Tier1!AW15+IF(Init!$S16=0,0,SliceResource!AW15)+IF(Init!$T16=0,Tier2!AW15,'PNGC T2 Allocation'!AW15)+T2Remarketing!AW15","v":1654.9860000000001},{"$f":"Tier1!AX15+IF(Init!$S16=0,0,SliceResource!AX15)+IF(Init!$T16=0,Tier2!AX15,'PNGC T2 Allocation'!AX15)+T2Remarketing!AX15","v":2693.605},{"$f":"Tier1!AY15+IF(Init!$S16=0,0,SliceResource!AY15)+IF(Init!$T16=0,Tier2!AY15,'PNGC T2 Allocation'!AY15)+T2Remarketing!AY15","v":1631.57}]
[null,10062,"Bonners Ferry, City of",{"$f":"Tier1!D17+IF(Init!$S18=0,0,SliceResource!D17)+IF(Init!$T18=0,Tier2!D17,'PNGC T2 Allocation'!D17)+T2Remarketing!D17","v":3660.1540000000005},{"$f":"Tier1!E17+IF(Init!$S18=0,0,SliceResource!E17)+IF(Init!$T18=0,Tier2!E17,'PNGC T2 Allocation'!E17)+T2Remarketing!E17","v":1819.3249999999998},{"$f":"Tier1!F17+IF(Init!$S18=0,0,SliceResource!F17)+IF(Init!$T18=0,Tier2!F17,'PNGC T2 Allocation'!F17)+T2Remarketing!F17","v":3795.0940000000001},{"$f":"Tier1!G17+IF(Init!$S18=0,0,SliceResource!G17)+IF(Init!$T18=0,Tier2!G17,'PNGC T2 Allocation'!G17)+T2Remarketing!G17","v":2224.3670000000002},{"$f":"Tier1!H17+IF(Init!$S18=0,0,SliceResource!H17)+IF(Init!$T18=0,Tier2!H17,'PNGC T2 Allocation'!H17)+T2Remarketing!H17","v":4883.1629999999996},{"$f":"Tier1!I17+IF(Init!$S18=0,0,SliceResource!I17)+IF(Init!$T18=0,Tier2!I17,'PNGC T2 Allocation'!I17)+T2Remarketing!I17","v":3016.69},{"$f":"Tier1!J17+IF(Init!$S18=0,0,SliceResource!J17)+IF(Init!$T18=0,Tier2!J17,'PNGC T2 Allocation'!J17)+T2Remarketing!J17","v":5065.741},{"$f":"Tier1!K17+IF(Init!$S18=0,0,SliceResource!K17)+IF(Init!$T18=0,Tier2!K17,'PNGC T2 Allocation'!K17)+T2Remarketing!K17","v":3154.2370000000001},{"$f":"Tier1!L17+IF(Init!$S18=0,0,SliceResource!L17)+IF(Init!$T18=0,Tier2!L17,'PNGC T2 Allocation'!L17)+T2Remarketing!L17","v":4433.2349999999997},{"$f":"Tier1!M17+IF(Init!$S18=0,0,SliceResource!M17)+IF(Init!$T18=0,Tier2!M17,'PNGC T2 Allocation'!M17)+T2Remarketing!M17","v":2557.268},{"$f":"Tier1!N17+IF(Init!$S18=0,0,SliceResource!N17)+IF(Init!$T18=0,Tier2!N17,'PNGC T2 Allocation'!N17)+T2Remarketing!N17","v":3999.6959999999999},{"$f":"Tier1!O17+IF(Init!$S18=0,0,SliceResource!O17)+IF(Init!$T18=0,Tier2!O17,'PNGC T2 Allocation'!O17)+T2Remarketing!O17","v":2143.0830000000001},{"$f":"Tier1!P17+IF(Init!$S18=0,0,SliceResource!P17)+IF(Init!$T18=0,Tier2!P17,'PNGC T2 Allocation'!P17)+T2Remarketing!P17","v":2929.0730000000003},{"$f":"Tier1!Q17+IF(Init!$S18=0,0,SliceResource!Q17)+IF(Init!$T18=0,Tier2!Q17,'PNGC T2 Allocation'!Q17)+T2Remarketing!Q17","v":1440.0479999999998},{"$f":"Tier1!R17+IF(Init!$S18=0,0,SliceResource!R17)+IF(Init!$T18=0,Tier2!R17,'PNGC T2 Allocation'!R17)+T2Remarketing!R17","v":1674.5820000000001},{"$f":"Tier1!S17+IF(Init!$S18=0,0,SliceResource!S17)+IF(Init!$T18=0,Tier2!S17,'PNGC T2 Allocation'!S17)+T2Remarketing!S17","v":539.54799999999989},{"$f":"Tier1!T17+IF(Init!$S18=0,0,SliceResource!T17)+IF(Init!$T18=0,Tier2!T17,'PNGC T2 Allocation'!T17)+T2Remarketing!T17","v":1855.4580000000001},{"$f":"Tier1!U17+IF(Init!$S18=0,0,SliceResource!U17)+IF(Init!$T18=0,Tier2!U17,'PNGC T2 Allocation'!U17)+T2Remarketing!U17","v":438.26},{"$f":"Tier1!V17+IF(Init!$S18=0,0,SliceResource!V17)+IF(Init!$T18=0,Tier2!V17,'PNGC T2 Allocation'!V17)+T2Remarketing!V17","v":2454.5619999999999},{"$f":"Tier1!W17+IF(Init!$S18=0,0,SliceResource!W17)+IF(Init!$T18=0,Tier2!W17,'PNGC T2 Allocation'!W17)+T2Remarketing!W17","v":1044.9319999999998},{"$f":"Tier1!X17+IF(Init!$S18=0,0,SliceResource!X17)+IF(Init!$T18=0,Tier2!X17,'PNGC T2 Allocation'!X17)+T2Remarketing!X17","v":3388.422},{"$f":"Tier1!Y17+IF(Init!$S18=0,0,SliceResource!Y17)+IF(Init!$T18=0,Tier2!Y17,'PNGC T2 Allocation'!Y17)+T2Remarketing!Y17","v":1557.9770000000001},{"$f":"Tier1!Z17+IF(Init!$S18=0,0,SliceResource!Z17)+IF(Init!$T18=0,Tier2!Z17,'PNGC T2 Allocation'!Z17)+T2Remarketing!Z17","v":2970.1990000000001},{"$f":"Tier1!AA17+IF(Init!$S18=0,0,SliceResource!AA17)+IF(Init!$T18=0,Tier2!AA17,'PNGC T2 Allocation'!AA17)+T2Remarketing!AA17","v":1546.25},{"$f":"Tier1!AB17+IF(Init!$S18=0,0,SliceResource!AB17)+IF(Init!$T18=0,Tier2!AB17,'PNGC T2 Allocation'!AB17)+T2Remarketing!AB17","v":3685.3119999999999},{"$f":"Tier1!AC17+IF(Init!$S18=0,0,SliceResource!AC17)+IF(Init!$T18=0,Tier2!AC17,'PNGC T2 Allocation'!AC17)+T2Remarketing!AC17","v":1865.038},{"$f":"Tier1!AD17+IF(Init!$S18=0,0,SliceResource!AD17)+IF(Init!$T18=0,Tier2!AD17,'PNGC T2 Allocation'!AD17)+T2Remarketing!AD17","v":3833.7020000000002},{"$f":"Tier1!AE17+IF(Init!$S18=0,0,SliceResource!AE17)+IF(Init!$T18=0,Tier2!AE17,'PNGC T2 Allocation'!AE17)+T2Remarketing!AE17","v":2248.018},{"$f":"Tier1!AF17+IF(Init!$S18=0,0,SliceResource!AF17)+IF(Init!$T18=0,Tier2!AF17,'PNGC T2 Allocation'!AF17)+T2Remarketing!AF17","v":4912.1809999999996},{"$f":"Tier1!AG17+IF(Init!$S18=0,0,SliceResource!AG17)+IF(Init!$T18=0,Tier2!AG17,'PNGC T2 Allocation'!AG17)+T2Remarketing!AG17","v":3034.9650000000001},{"$f":"Tier1!AH17+IF(Init!$S18=0,0,SliceResource!AH17)+IF(Init!$T18=0,Tier2!AH17,'PNGC T2 Allocation'!AH17)+T2Remarketing!AH17","v":5097.9170000000004},{"$f":"Tier1!AI17+IF(Init!$S18=0,0,SliceResource!AI17)+IF(Init!$T18=0,Tier2!AI17,'PNGC T2 Allocation'!AI17)+T2Remarketing!AI17","v":3174.4740000000002},{"$f":"Tier1!AJ17+IF(Init!$S18=0,0,SliceResource!AJ17)+IF(Init!$T18=0,Tier2!AJ17,'PNGC T2 Allocation'!AJ17)+T2Remarketing!AJ17","v":4320.2150000000001},{"$f":"Tier1!AK17+IF(Init!$S18=0,0,SliceResource!AK17)+IF(Init!$T18=0,Tier2!AK17,'PNGC T2 Allocation'!AK17)+T2Remarketing!AK17","v":2489.8180000000002},{"$f":"Tier1!AL17+IF(Init!$S18=0,0,SliceResource!AL17)+IF(Init!$T18=0,Tier2!AL17,'PNGC T2 Allocation'!AL17)+T2Remarketing!AL17","v":4040.6779999999999},{"$f":"Tier1!AM17+IF(Init!$S18=0,0,SliceResource!AM17)+IF(Init!$T18=0,Tier2!AM17,'PNGC T2 Allocation'!AM17)+T2Remarketing!AM17","v":2166.5},{"$f":"Tier1!AN17+IF(Init!$S18=0,0,SliceResource!AN17)+IF(Init!$T18=0,Tier2!AN17,'PNGC T2 Allocation'!AN17)+T2Remarketing!AN17","v":2973.0200000000004},{"$f":"Tier1!AO17+IF(Init!$S18=0,0,SliceResource!AO17)+IF(Init!$T18=0,Tier2!AO17,'PNGC T2 Allocation'!AO17)+T2Remarketing!AO17","v":1464.5639999999999},{"$f":"Tier1!AP17+IF(Init!$S18=0,0,SliceResource!AP17)+IF(Init!$T18=0,Tier2!AP17,'PNGC T2 Allocation'!AP17)+T2Remarketing!AP17","v":1721.366},{"$f":"Tier1!AQ17+IF(Init!$S18=0,0,SliceResource!AQ17)+IF(Init!$T18=0,Tier2!AQ17,'PNGC T2 Allocation'!AQ17)+T2Remarketing!AQ17","v":565.99700000000018},{"$f":"Tier1!AR17+IF(Init!$S18=0,0,SliceResource!AR17)+IF(Init!$T18=0,Tier2!AR17,'PNGC T2 Allocation'!AR17)+T2Remarketing!AR17","v":1904.6770000000001},{"$f":"Tier1!AS17+IF(Init!$S18=0,0,SliceResource!AS17)+IF(Init!$T18=0,Tier2!AS17,'PNGC T2 Allocation'!AS17)+T2Remarketing!AS17","v":463.30899999999997},{"$f":"Tier1!AT17+IF(Init!$S18=0,0,SliceResource!AT17)+IF(Init!$T18=0,Tier2!AT17,'PNGC T2 Allocation'!AT17)+T2Remarketing!AT17","v":2502.672},{"$f":"Tier1!AU17+IF(Init!$S18=0,0,SliceResource!AU17)+IF(Init!$T18=0,Tier2!AU17,'PNGC T2 Allocation'!AU17)+T2Remarketing!AU17","v":1071.2240000000002},{"$f":"Tier1!AV17+IF(Init!$S18=0,0,SliceResource!AV17)+IF(Init!$T18=0,Tier2!AV17,'PNGC T2 Allocation'!AV17)+T2Remarketing!AV17","v":3456.701},{"$f":"Tier1!AW17+IF(Init!$S18=0,0,SliceResource!AW17)+IF(Init!$T18=0,Tier2!AW17,'PNGC T2 Allocation'!AW17)+T2Remarketing!AW17","v":1564.71},{"$f":"Tier1!AX17+IF(Init!$S18=0,0,SliceResource!AX17)+IF(Init!$T18=0,Tier2!AX17,'PNGC T2 Allocation'!AX17)+T2Remarketing!AX17","v":3002.674},{"$f":"Tier1!AY17+IF(Init!$S18=0,0,SliceResource!AY17)+IF(Init!$T18=0,Tier2!AY17,'PNGC T2 Allocation'!AY17)+T2Remarketing!AY17","v":1586.742}]
[null,10074,"Forest Grove, City of",{"$f":"Tier1!D26+IF(Init!$S27=0,0,SliceResource!D26)+IF(Init!$T27=0,Tier2!D26,'PNGC T2 Allocation'!D26)+T2Remarketing!D26","v":12979.697},{"$f":"Tier1!E26+IF(Init!$S27=0,0,SliceResource!E26)+IF(Init!$T27=0,Tier2!E26,'PNGC T2 Allocation'!E26)+T2Remarketing!E26","v":7580.2440000000006},{"$f":"Tier1!F26+IF(Init!$S27=0,0,SliceResource!F26)+IF(Init!$T27=0,Tier2!F26,'PNGC T2 Allocation'!F26)+T2Remarketing!F26","v":13514.24},{"$f":"Tier1!G26+IF(Init!$S27=0,0,SliceResource!G26)+IF(Init!$T27=0,Tier2!G26,'PNGC T2 Allocation'!G26)+T2Remarketing!G26","v":8250.1309999999994},{"$f":"Tier1!H26+IF(Init!$S27=0,0,SliceResource!H26)+IF(Init!$T27=0,Tier2!H26,'PNGC T2 Allocation'!H26)+T2Remarketing!H26","v":15043.57},{"$f":"Tier1!I26+IF(Init!$S27=0,0,SliceResource!I26)+IF(Init!$T27=0,Tier2!I26,'PNGC T2 Allocation'!I26)+T2Remarketing!I26","v":10157.377},{"$f":"Tier1!J26+IF(Init!$S27=0,0,SliceResource!J26)+IF(Init!$T27=0,Tier2!J26,'PNGC T2 Allocation'!J26)+T2Remarketing!J26","v":16015.23},{"$f":"Tier1!K26+IF(Init!$S27=0,0,SliceResource!K26)+IF(Init!$T27=0,Tier2!K26,'PNGC T2 Allocation'!K26)+T2Remarketing!K26","v":9891.4009999999998},{"$f":"Tier1!L26+IF(Init!$S27=0,0,SliceResource!L26)+IF(Init!$T27=0,Tier2!L26,'PNGC T2 Allocation'!L26)+T2Remarketing!L26","v":15391.330000000002},{"$f":"Tier1!M26+IF(Init!$S27=0,0,SliceResource!M26)+IF(Init!$T27=0,Tier2!M26,'PNGC T2 Allocation'!M26)+T2Remarketing!M26","v":8857.0290000000023},{"$f":"Tier1!N26+IF(Init!$S27=0,0,SliceResource!N26)+IF(Init!$T27=0,Tier2!N26,'PNGC T2 Allocation'!N26)+T2Remarketing!N26","v":14712.565000000001},{"$f":"Tier1!O26+IF(Init!$S27=0,0,SliceResource!O26)+IF(Init!$T27=0,Tier2!O26,'PNGC T2 Allocation'!O26)+T2Remarketing!O26","v":9130.1059999999998},{"$f":"Tier1!P26+IF(Init!$S27=0,0,SliceResource!P26)+IF(Init!$T27=0,Tier2!P26,'PNGC T2 Allocation'!P26)+T2Remarketing!P26","v":13551.422},{"$f":"Tier1!Q26+IF(Init!$S27=0,0,SliceResource!Q26)+IF(Init!$T27=0,Tier2!Q26,'PNGC T2 Allocation'!Q26)+T2Remarketing!Q26","v":7613.1019999999999},{"$f":"Tier1!R26+IF(Init!$S27=0,0,SliceResource!R26)+IF(Init!$T27=0,Tier2!R26,'PNGC T2 Allocation'!R26)+T2Remarketing!R26","v":11387.356},{"$f":"Tier1!S26+IF(Init!$S27=0,0,SliceResource!S26)+IF(Init!$T27=0,Tier2!S26,'PNGC T2 Allocation'!S26)+T2Remarketing!S26","v":6417.9369999999999},{"$f":"Tier1!T26+IF(Init!$S27=0,0,SliceResource!T26)+IF(Init!$T27=0,Tier2!T26,'PNGC T2 Allocation'!T26)+T2Remarketing!T26","v":11596.593999999999},{"$f":"Tier1!U26+IF(Init!$S27=0,0,SliceResource!U26)+IF(Init!$T27=0,Tier2!U26,'PNGC T2 Allocation'!U26)+T2Remarketing!U26","v":6671.6880000000001},{"$f":"Tier1!V26+IF(Init!$S27=0,0,SliceResource!V26)+IF(Init!$T27=0,Tier2!V26,'PNGC T2 Allocation'!V26)+T2Remarketing!V26","v":12846.915999999999},{"$f":"Tier1!W26+IF(Init!$S27=0,0,SliceResource!W26)+IF(Init!$T27=0,Tier2!W26,'PNGC T2 Allocation'!W26)+T2Remarketing!W26","v":7104.0010000000002},{"$f":"Tier1!X26+IF(Init!$S27=0,0,SliceResource!X26)+IF(Init!$T27=0,Tier2!X26,'PNGC T2 Allocation'!X26)+T2Remarketing!X26","v":13709.763000000001},{"$f":"Tier1!Y26+IF(Init!$S27=0,0,SliceResource!Y26)+IF(Init!$T27=0,Tier2!Y26,'PNGC T2 Allocation'!Y26)+T2Remarketing!Y26","v":6888.9189999999999},{"$f":"Tier1!Z26+IF(Init!$S27=0,0,SliceResource!Z26)+IF(Init!$T27=0,Tier2!Z26,'PNGC T2 Allocation'!Z26)+T2Remarketing!Z26","v":11242.41},{"$f":"Tier1!AA26+IF(Init!$S27=0,0,SliceResource!AA26)+IF(Init!$T27=0,Tier2!AA26,'PNGC T2 Allocation'!AA26)+T2Remarketing!AA26","v":7075.7929999999997},{"$f":"Tier1!AB26+IF(Init!$S27=0,0,SliceResource!AB26)+IF(Init!$T27=0,Tier2!AB26,'PNGC T2 Allocation'!AB26)+T2Remarketing!AB26","v":13546.369000000002},{"$f":"Tier1!AC26+IF(Init!$S27=0,0,SliceResource!AC26)+IF(Init!$T27=0,Tier2!AC26,'PNGC T2 Allocation'!AC26)+T2Remarketing!AC26","v":7198.1009999999997},{"$f":"Tier1!AD26+IF(Init!$S27=0,0,SliceResource!AD26)+IF(Init!$T27=0,Tier2!AD26,'PNGC T2 Allocation'!AD26)+T2Remarketing!AD26","v":13628.352000000001},{"$f":"Tier1!AE26+IF(Init!$S27=0,0,SliceResource!AE26)+IF(Init!$T27=0,Tier2!AE26,'PNGC T2 Allocation'!AE26)+T2Remarketing!AE26","v":8325.7360000000008},{"$f":"Tier1!AF26+IF(Init!$S27=0,0,SliceResource!AF26)+IF(Init!$T27=0,Tier2!AF26,'PNGC T2 Allocation'!AF26)+T2Remarketing!AF26","v":15174.884999999998},{"$f":"Tier1!AG26+IF(Init!$S27=0,0,SliceResource!AG26)+IF(Init!$T27=0,Tier2!AG26,'PNGC T2 Allocation'!AG26)+T2Remarketing!AG26","v":10251.458000000001},{"$f":"Tier1!AH26+IF(Init!$S27=0,0,SliceResource!AH26)+IF(Init!$T27=0,Tier2!AH26,'PNGC T2 Allocation'!AH26)+T2Remarketing!AH26","v":16151.526999999998},{"$f":"Tier1!AI26+IF(Init!$S27=0,0,SliceResource!AI26)+IF(Init!$T27=0,Tier2!AI26,'PNGC T2 Allocation'!AI26)+T2Remarketing!AI26","v":9980.9290000000001},{"$f":"Tier1!AJ26+IF(Init!$S27=0,0,SliceResource!AJ26)+IF(Init!$T27=0,Tier2!AJ26,'PNGC T2 Allocation'!AJ26)+T2Remarketing!AJ26","v":14913.126},{"$f":"Tier1!AK26+IF(Init!$S27=0,0,SliceResource!AK26)+IF(Init!$T27=0,Tier2!AK26,'PNGC T2 Allocation'!AK26)+T2Remarketing!AK26","v":8698.2669999999998},{"$f":"Tier1!AL26+IF(Init!$S27=0,0,SliceResource!AL26)+IF(Init!$T27=0,Tier2!AL26,'PNGC T2 Allocation'!AL26)+T2Remarketing!AL26","v":14831.986000000001},{"$f":"Tier1!AM26+IF(Init!$S27=0,0,SliceResource!AM26)+IF(Init!$T27=0,Tier2!AM26,'PNGC T2 Allocation'!AM26)+T2Remarketing!AM26","v":9210.1090000000004},{"$f":"Tier1!AN26+IF(Init!$S27=0,0,SliceResource!AN26)+IF(Init!$T27=0,Tier2!AN26,'PNGC T2 Allocation'!AN26)+T2Remarketing!AN26","v":13668.222},{"$f":"Tier1!AO26+IF(Init!$S27=0,0,SliceResource!AO26)+IF(Init!$T27=0,Tier2!AO26,'PNGC T2 Allocation'!AO26)+T2Remarketing!AO26","v":7678.7280000000001},{"$f":"Tier1!AP26+IF(Init!$S27=0,0,SliceResource!AP26)+IF(Init!$T27=0,Tier2!AP26,'PNGC T2 Allocation'!AP26)+T2Remarketing!AP26","v":11499.328},{"$f":"Tier1!AQ26+IF(Init!$S27=0,0,SliceResource!AQ26)+IF(Init!$T27=0,Tier2!AQ26,'PNGC T2 Allocation'!AQ26)+T2Remarketing!AQ26","v":6477.8600000000006},{"$f":"Tier1!AR26+IF(Init!$S27=0,0,SliceResource!AR26)+IF(Init!$T27=0,Tier2!AR26,'PNGC T2 Allocation'!AR26)+T2Remarketing!AR26","v":11719.494000000001},{"$f":"Tier1!AS26+IF(Init!$S27=0,0,SliceResource!AS26)+IF(Init!$T27=0,Tier2!AS26,'PNGC T2 Allocation'!AS26)+T2Remarketing!AS26","v":6736.3829999999998},{"$f":"Tier1!AT26+IF(Init!$S27=0,0,SliceResource!AT26)+IF(Init!$T27=0,Tier2!AT26,'PNGC T2 Allocation'!AT26)+T2Remarketing!AT26","v":12965.09},{"$f":"Tier1!AU26+IF(Init!$S27=0,0,SliceResource!AU26)+IF(Init!$T27=0,Tier2!AU26,'PNGC T2 Allocation'!AU26)+T2Remarketing!AU26","v":7170.5529999999999},{"$f":"Tier1!AV26+IF(Init!$S27=0,0,SliceResource!AV26)+IF(Init!$T27=0,Tier2!AV26,'PNGC T2 Allocation'!AV26)+T2Remarketing!AV26","v":13389.239},{"$f":"Tier1!AW26+IF(Init!$S27=0,0,SliceResource!AW26)+IF(Init!$T27=0,Tier2!AW26,'PNGC T2 Allocation'!AW26)+T2Remarketing!AW26","v":7407.8670000000002},{"$f":"Tier1!AX26+IF(Init!$S27=0,0,SliceResource!AX26)+IF(Init!$T27=0,Tier2!AX26,'PNGC T2 Allocation'!AX26)+T2Remarketing!AX26","v":11766.127},{"$f":"Tier1!AY26+IF(Init!$S27=0,0,SliceResource!AY26)+IF(Init!$T27=0,Tier2!AY26,'PNGC T2 Allocation'!AY26)+T2Remarketing!AY26","v":6724.8850000000002}]
[null,10087,"Port Angeles, City of",{"$f":"Tier1!D35+IF(Init!$S36=0,0,SliceResource!D35)+IF(Init!$T36=0,Tier2!D35,'PNGC T2 Allocation'!D35)+T2Remarketing!D35","v":19518.598000000002},{"$f":"Tier1!E35+IF(Init!$S36=0,0,SliceResource!E35)+IF(Init!$T36=0,Tier2!E35,'PNGC T2 Allocation'!E35)+T2Remarketing!E35","v":13666.107},{"$f":"Tier1!F35+IF(Init!$S36=0,0,SliceResource!F35)+IF(Init!$T36=0,Tier2!F35,'PNGC T2 Allocation'!F35)+T2Remarketing!F35","v":21072.719000000001},{"$f":"Tier1!G35+IF(Init!$S36=0,0,SliceResource!G35)+IF(Init!$T36=0,Tier2!G35,'PNGC T2 Allocation'!G35)+T2Remarketing!G35","v":15820.151},{"$f":"Tier1!H35+IF(Init!$S36=0,0,SliceResource!H35)+IF(Init!$T36=0,Tier2!H35,'PNGC T2 Allocation'!H35)+T2Remarketing!H35","v":24377.046999999999},{"$f":"Tier1!I35+IF(Init!$S36=0,0,SliceResource!I35)+IF(Init!$T36=0,Tier2!I35,'PNGC T2 Allocation'!I35)+T2Remarketing!I35","v":19239.335999999999},{"$f":"Tier1!J35+IF(Init!$S36=0,0,SliceResource!J35)+IF(Init!$T36=0,Tier2!J35,'PNGC T2 Allocation'!J35)+T2Remarketing!J35","v":25706.633000000002},{"$f":"Tier1!K35+IF(Init!$S36=0,0,SliceResource!K35)+IF(Init!$T36=0,Tier2!K35,'PNGC T2 Allocation'!K35)+T2Remarketing!K35","v":18784.544999999998},{"$f":"Tier1!L35+IF(Init!$S36=0,0,SliceResource!L35)+IF(Init!$T36=0,Tier2!L35,'PNGC T2 Allocation'!L35)+T2Remarketing!L35","v":23583.491999999998},{"$f":"Tier1!M35+IF(Init!$S36=0,0,SliceResource!M35)+IF(Init!$T36=0,Tier2!M35,'PNGC T2 Allocation'!M35)+T2Remarketing!M35","v":16769.129000000001},{"$f":"Tier1!N35+IF(Init!$S36=0,0,SliceResource!N35)+IF(Init!$T36=0,Tier2!N35,'PNGC T2 Allocation'!N35)+T2Remarketing!N35","v":23252.616999999998},{"$f":"Tier1!O35+IF(Init!$S36=0,0,SliceResource!O35)+IF(Init!$T36=0,Tier2!O35,'PNGC T2 Allocation'!O35)+T2Remarketing!O35","v":16573.629000000001},{"$f":"Tier1!P35+IF(Init!$S36=0,0,SliceResource!P35)+IF(Init!$T36=0,Tier2!P35,'PNGC T2 Allocation'!P35)+T2Remarketing!P35","v":19651.373},{"$f":"Tier1!Q35+IF(Init!$S36=0,0,SliceResource!Q35)+IF(Init!$T36=0,Tier2!Q35,'PNGC T2 Allocation'!Q35)+T2Remarketing!Q35","v":14048.744000000001},{"$f":"Tier1!R35+IF(Init!$S36=0,0,SliceResource!R35)+IF(Init!$T36=0,Tier2!R35,'PNGC T2 Allocation'!R35)+T2Remarketing!R35","v":16959.815999999999},{"$f":"Tier1!S35+IF(Init!$S36=0,0,SliceResource!S35)+IF(Init!$T36=0,Tier2!S35,'PNGC T2 Allocation'!S35)+T2Remarketing!S35","v":12714.332},{"$f":"Tier1!T35+IF(Init!$S36=0,0,SliceResource!T35)+IF(Init!$T36=0,Tier2!T35,'PNGC T2 Allocation'!T35)+T2Remarketing!T35","v":16297.008},{"$f":"Tier1!U35+IF(Init!$S36=0,0,SliceResource!U35)+IF(Init!$T36=0,Tier2!U35,'PNGC T2 Allocation'!U35)+T2Remarketing!U35","v":10979.907999999999},{"$f":"Tier1!V35+IF(Init!$S36=0,0,SliceResource!V35)+IF(Init!$T36=0,Tier2!V35,'PNGC T2 Allocation'!V35)+T2Remarketing!V35","v":15512.906000000001},{"$f":"Tier1!W35+IF(Init!$S36=0,0,SliceResource!W35)+IF(Init!$T36=0,Tier2!W35,'PNGC T2 Allocation'!W35)+T2Remarketing!W35","v":11847.013999999999},{"$f":"Tier1!X35+IF(Init!$S36=0,0,SliceResource!X35)+IF(Init!$T36=0,Tier2!X35,'PNGC T2 Allocation'!X35)+T2Remarketing!X35","v":16367.271000000001},{"$f":"Tier1!Y35+IF(Init!$S36=0,0,SliceResource!Y35)+IF(Init!$T36=0,Tier2!Y35,'PNGC T2 Allocation'!Y35)+T2Remarketing!Y35","v":10966.031000000001},{"$f":"Tier1!Z35+IF(Init!$S36=0,0,SliceResource!Z35)+IF(Init!$T36=0,Tier2!Z35,'PNGC T2 Allocation'!Z35)+T2Remarketing!Z35","v":15414.438},{"$f":"Tier1!AA35+IF(Init!$S36=0,0,SliceResource!AA35)+IF(Init!$T36=0,Tier2!AA35,'PNGC T2 Allocation'!AA35)+T2Remarketing!AA35","v":11892.768},{"$f":"Tier1!AB35+IF(Init!$S36=0,0,SliceResource!AB35)+IF(Init!$T36=0,Tier2!AB35,'PNGC T2 Allocation'!AB35)+T2Remarketing!AB35","v":19518.598000000002},{"$f":"Tier1!AC35+IF(Init!$S36=0,0,SliceResource!AC35)+IF(Init!$T36=0,Tier2!AC35,'PNGC T2 Allocation'!AC35)+T2Remarketing!AC35","v":13666.107},{"$f":"Tier1!AD35+IF(Init!$S36=0,0,SliceResource!AD35)+IF(Init!$T36=0,Tier2!AD35,'PNGC T2 Allocation'!AD35)+T2Remarketing!AD35","v":21072.719000000001},{"$f":"Tier1!AE35+IF(Init!$S36=0,0,SliceResource!AE35)+IF(Init!$T36=0,Tier2!AE35,'PNGC T2 Allocation'!AE35)+T2Remarketing!AE35","v":15820.151},{"$f":"Tier1!AF35+IF(Init!$S36=0,0,SliceResource!AF35)+IF(Init!$T36=0,Tier2!AF35,'PNGC T2 Allocation'!AF35)+T2Remarketing!AF35","v":24377.046999999999},{"$f":"Tier1!AG35+IF(Init!$S36=0,0,SliceResource!AG35)+IF(Init!$T36=0,Tier2!AG35,'PNGC T2 Allocation'!AG35)+T2Remarketing!AG35","v":19239.335999999999},{"$f":"Tier1!AH35+IF(Init!$S36=0,0,SliceResource!AH35)+IF(Init!$T36=0,Tier2!AH35,'PNGC T2 Allocation'!AH35)+T2Remarketing!AH35","v":25706.633000000002},{"$f":"Tier1!AI35+IF(Init!$S36=0,0,SliceResource!AI35)+IF(Init!$T36=0,Tier2!AI35,'PNGC T2 Allocation'!AI35)+T2Remarketing!AI35","v":18784.544999999998},{"$f":"Tier1!AJ35+IF(Init!$S36=0,0,SliceResource!AJ35)+IF(Init!$T36=0,Tier2!AJ35,'PNGC T2 Allocation'!AJ35)+T2Remarketing!AJ35","v":22770.266},{"$f":"Tier1!AK35+IF(Init!$S36=0,0,SliceResource!AK35)+IF(Init!$T36=0,Tier2!AK35,'PNGC T2 Allocation'!AK35)+T2Remarketing!AK35","v":16190.884},{"$f":"Tier1!AL35+IF(Init!$S36=0,0,SliceResource!AL35)+IF(Init!$T36=0,Tier2!AL35,'PNGC T2 Allocation'!AL35)+T2Remarketing!AL35","v":23252.616999999998},{"$f":"Tier1!AM35+IF(Init!$S36=0,0,SliceResource!AM35)+IF(Init!$T36=0,Tier2!AM35,'PNGC T2 Allocation'!AM35)+T2Remarketing!AM35","v":16573.629000000001},{"$f":"Tier1!AN35+IF(Init!$S36=0,0,SliceResource!AN35)+IF(Init!$T36=0,Tier2!AN35,'PNGC T2 Allocation'!AN35)+T2Remarketing!AN35","v":19651.373},{"$f":"Tier1!AO35+IF(Init!$S36=0,0,SliceResource!AO35)+IF(Init!$T36=0,Tier2!AO35,'PNGC T2 Allocation'!AO35)+T2Remarketing!AO35","v":14048.744000000001},{"$f":"Tier1!AP35+IF(Init!$S36=0,0,SliceResource!AP35)+IF(Init!$T36=0,Tier2!AP35,'PNGC T2 Allocation'!AP35)+T2Remarketing!AP35","v":16959.815999999999},{"$f":"Tier1!AQ35+IF(Init!$S36=0,0,SliceResource!AQ35)+IF(Init!$T36=0,Tier2!AQ35,'PNGC T2 Allocation'!AQ35)+T2Remarketing!AQ35","v":12714.332},{"$f":"Tier1!AR35+IF(Init!$S36=0,0,SliceResource!AR35)+IF(Init!$T36=0,Tier2!AR35,'PNGC T2 Allocation'!AR35)+T2Remarketing!AR35","v":16297.008},{"$f":"Tier1!AS35+IF(Init!$S36=0,0,SliceResource!AS35)+IF(Init!$T36=0,Tier2!AS35,'PNGC T2 Allocation'!AS35)+T2Remarketing!AS35","v":10979.907999999999},{"$f":"Tier1!AT35+IF(Init!$S36=0,0,SliceResource!AT35)+IF(Init!$T36=0,Tier2!AT35,'PNGC T2 Allocation'!AT35)+T2Remarketing!AT35","v":15512.906000000001},{"$f":"Tier1!AU35+IF(Init!$S36=0,0,SliceResource!AU35)+IF(Init!$T36=0,Tier2!AU35,'PNGC T2 Allocation'!AU35)+T2Remarketing!AU35","v":11847.013999999999},{"$f":"Tier1!AV35+IF(Init!$S36=0,0,SliceResource!AV35)+IF(Init!$T36=0,Tier2!AV35,'PNGC T2 Allocation'!AV35)+T2Remarketing!AV35","v":16367.271000000001},{"$f":"Tier1!AW35+IF(Init!$S36=0,0,SliceResource!AW35)+IF(Init!$T36=0,Tier2!AW35,'PNGC T2 Allocation'!AW35)+T2Remarketing!AW35","v":10966.031000000001},{"$f":"Tier1!AX35+IF(Init!$S36=0,0,SliceResource!AX35)+IF(Init!$T36=0,Tier2!AX35,'PNGC T2 Allocation'!AX35)+T2Remarketing!AX35","v":15414.438},{"$f":"Tier1!AY35+IF(Init!$S36=0,0,SliceResource!AY35)+IF(Init!$T36=0,Tier2!AY35,'PNGC T2 Allocation'!AY35)+T2Remarketing!AY35","v":11892.768}]
[null,10106,"Clearwater Power",{"$f":"Tier1!D44+IF(Init!$S45=0,0,SliceResource!D44)+IF(Init!$T45=0,Tier2!D44,'PNGC T2 Allocation'!D44)+T2Remarketing!D44","v":10009.740785024444},{"$f":"Tier1!E44+IF(Init!$S45=0,0,SliceResource!E44)+IF(Init!$T45=0,Tier2!E44,'PNGC T2 Allocation'!E44)+T2Remarketing!E44","v":5770.328003576964},{"$f":"Tier1!F44+IF(Init!$S45=0,0,SliceResource!F44)+IF(Init!$T45=0,Tier2!F44,'PNGC T2 Allocation'!F44)+T2Remarketing!F44","v":11849.659370215812},{"$f":"Tier1!G44+IF(Init!$S45=0,0,SliceResource!G44)+IF(Init!$T45=0,Tier2!G44,'PNGC T2 Allocation'!G44)+T2Remarketing!G44","v":7850.7395095981883},{"$f":"Tier1!H44+IF(Init!$S45=0,0,SliceResource!H44)+IF(Init!$T45=0,Tier2!H44,'PNGC T2 Allocation'!H44)+T2Remarketing!H44","v":14545.456370215812},{"$f":"Tier1!I44+IF(Init!$S45=0,0,SliceResource!I44)+IF(Init!$T45=0,Tier2!I44,'PNGC T2 Allocation'!I44)+T2Remarketing!I44","v":9715.9174183855976},{"$f":"Tier1!J44+IF(Init!$S45=0,0,SliceResource!J44)+IF(Init!$T45=0,Tier2!J44,'PNGC T2 Allocation'!J44)+T2Remarketing!J44","v":14694.062785024444},{"$f":"Tier1!K44+IF(Init!$S45=0,0,SliceResource!K44)+IF(Init!$T45=0,Tier2!K44,'PNGC T2 Allocation'!K44)+T2Remarketing!K44","v":9712.9410035769652},{"$f":"Tier1!L44+IF(Init!$S45=0,0,SliceResource!L44)+IF(Init!$T45=0,Tier2!L44,'PNGC T2 Allocation'!L44)+T2Remarketing!L44","v":12476.979370215811},{"$f":"Tier1!M44+IF(Init!$S45=0,0,SliceResource!M44)+IF(Init!$T45=0,Tier2!M44,'PNGC T2 Allocation'!M44)+T2Remarketing!M44","v":7808.5151739596986},{"$f":"Tier1!N44+IF(Init!$S45=0,0,SliceResource!N44)+IF(Init!$T45=0,Tier2!N44,'PNGC T2 Allocation'!N44)+T2Remarketing!N44","v":11610.329785024443},{"$f":"Tier1!O44+IF(Init!$S45=0,0,SliceResource!O44)+IF(Init!$T45=0,Tier2!O44,'PNGC T2 Allocation'!O44)+T2Remarketing!O44","v":7072.5457901514246},{"$f":"Tier1!P44+IF(Init!$S45=0,0,SliceResource!P44)+IF(Init!$T45=0,Tier2!P44,'PNGC T2 Allocation'!P44)+T2Remarketing!P44","v":10203.692785024443},{"$f":"Tier1!Q44+IF(Init!$S45=0,0,SliceResource!Q44)+IF(Init!$T45=0,Tier2!Q44,'PNGC T2 Allocation'!Q44)+T2Remarketing!Q44","v":6017.6678813640156},{"$f":"Tier1!R44+IF(Init!$S45=0,0,SliceResource!R44)+IF(Init!$T45=0,Tier2!R44,'PNGC T2 Allocation'!R44)+T2Remarketing!R44","v":8984.0867850244431},{"$f":"Tier1!S44+IF(Init!$S45=0,0,SliceResource!S44)+IF(Init!$T45=0,Tier2!S44,'PNGC T2 Allocation'!S44)+T2Remarketing!S44","v":5594.7490035769642},{"$f":"Tier1!T44+IF(Init!$S45=0,0,SliceResource!T44)+IF(Init!$T45=0,Tier2!T44,'PNGC T2 Allocation'!T44)+T2Remarketing!T44","v":8949.7823702158112},{"$f":"Tier1!U44+IF(Init!$S45=0,0,SliceResource!U44)+IF(Init!$T45=0,Tier2!U44,'PNGC T2 Allocation'!U44)+T2Remarketing!U44","v":4887.5982961726486},{"$f":"Tier1!V44+IF(Init!$S45=0,0,SliceResource!V44)+IF(Init!$T45=0,Tier2!V44,'PNGC T2 Allocation'!V44)+T2Remarketing!V44","v":9490.028785024444},{"$f":"Tier1!W44+IF(Init!$S45=0,0,SliceResource!W44)+IF(Init!$T45=0,Tier2!W44,'PNGC T2 Allocation'!W44)+T2Remarketing!W44","v":5488.3090035769637},{"$f":"Tier1!X44+IF(Init!$S45=0,0,SliceResource!X44)+IF(Init!$T45=0,Tier2!X44,'PNGC T2 Allocation'!X44)+T2Remarketing!X44","v":9784.3891998330746},{"$f":"Tier1!Y44+IF(Init!$S45=0,0,SliceResource!Y44)+IF(Init!$T45=0,Tier2!Y44,'PNGC T2 Allocation'!Y44)+T2Remarketing!Y44","v":5157.3005887683321},{"$f":"Tier1!Z44+IF(Init!$S45=0,0,SliceResource!Z44)+IF(Init!$T45=0,Tier2!Z44,'PNGC T2 Allocation'!Z44)+T2Remarketing!Z44","v":8629.462955407178},{"$f":"Tier1!AA44+IF(Init!$S45=0,0,SliceResource!AA44)+IF(Init!$T45=0,Tier2!AA44,'PNGC T2 Allocation'!AA44)+T2Remarketing!AA44","v":5206.5587109812795},{"$f":"Tier1!AB44+IF(Init!$S45=0,0,SliceResource!AB44)+IF(Init!$T45=0,Tier2!AB44,'PNGC T2 Allocation'!AB44)+T2Remarketing!AB44","v":10073.531753915049},{"$f":"Tier1!AC44+IF(Init!$S45=0,0,SliceResource!AC44)+IF(Init!$T45=0,Tier2!AC44,'PNGC T2 Allocation'!AC44)+T2Remarketing!AC44","v":5810.5144333830913},{"$f":"Tier1!AD44+IF(Init!$S45=0,0,SliceResource!AD44)+IF(Init!$T45=0,Tier2!AD44,'PNGC T2 Allocation'!AD44)+T2Remarketing!AD44","v":11910.598735106529},{"$f":"Tier1!AE44+IF(Init!$S45=0,0,SliceResource!AE44)+IF(Init!$T45=0,Tier2!AE44,'PNGC T2 Allocation'!AE44)+T2Remarketing!AE44","v":7893.0019074229886},{"$f":"Tier1!AF44+IF(Init!$S45=0,0,SliceResource!AF44)+IF(Init!$T45=0,Tier2!AF44,'PNGC T2 Allocation'!AF44)+T2Remarketing!AF44","v":14606.243735106529},{"$f":"Tier1!AG44+IF(Init!$S45=0,0,SliceResource!AG44)+IF(Init!$T45=0,Tier2!AG44,'PNGC T2 Allocation'!AG44)+T2Remarketing!AG44","v":9759.1074521916125},{"$f":"Tier1!AH44+IF(Init!$S45=0,0,SliceResource!AH44)+IF(Init!$T45=0,Tier2!AH44,'PNGC T2 Allocation'!AH44)+T2Remarketing!AH44","v":14755.581244510789},{"$f":"Tier1!AI44+IF(Init!$S45=0,0,SliceResource!AI44)+IF(Init!$T45=0,Tier2!AI44,'PNGC T2 Allocation'!AI44)+T2Remarketing!AI44","v":9755.3889427873528},{"$f":"Tier1!AJ44+IF(Init!$S45=0,0,SliceResource!AJ44)+IF(Init!$T45=0,Tier2!AJ44,'PNGC T2 Allocation'!AJ44)+T2Remarketing!AJ44","v":12167.131225702266},{"$f":"Tier1!AK44+IF(Init!$S45=0,0,SliceResource!AK44)+IF(Init!$T45=0,Tier2!AK44,'PNGC T2 Allocation'!AK44)+T2Remarketing!AK44","v":7616.0381692766996},{"$f":"Tier1!AL44+IF(Init!$S45=0,0,SliceResource!AL44)+IF(Init!$T45=0,Tier2!AL44,'PNGC T2 Allocation'!AL44)+T2Remarketing!AL44","v":11673.374244510789},{"$f":"Tier1!AM44+IF(Init!$S45=0,0,SliceResource!AM44)+IF(Init!$T45=0,Tier2!AM44,'PNGC T2 Allocation'!AM44)+T2Remarketing!AM44","v":7113.4312234495865},{"$f":"Tier1!AN44+IF(Init!$S45=0,0,SliceResource!AN44)+IF(Init!$T45=0,Tier2!AN44,'PNGC T2 Allocation'!AN44)+T2Remarketing!AN44","v":10267.338244510789},{"$f":"Tier1!AO44+IF(Init!$S45=0,0,SliceResource!AO44)+IF(Init!$T45=0,Tier2!AO44,'PNGC T2 Allocation'!AO44)+T2Remarketing!AO44","v":6057.184678680961},{"$f":"Tier1!AP44+IF(Init!$S45=0,0,SliceResource!AP44)+IF(Init!$T45=0,Tier2!AP44,'PNGC T2 Allocation'!AP44)+T2Remarketing!AP44","v":9046.7262445107899},{"$f":"Tier1!AQ44+IF(Init!$S45=0,0,SliceResource!AQ44)+IF(Init!$T45=0,Tier2!AQ44,'PNGC T2 Allocation'!AQ44)+T2Remarketing!AQ44","v":5636.085942787352},{"$f":"Tier1!AR44+IF(Init!$S45=0,0,SliceResource!AR44)+IF(Init!$T45=0,Tier2!AR44,'PNGC T2 Allocation'!AR44)+T2Remarketing!AR44","v":9014.3027351065284},{"$f":"Tier1!AS44+IF(Init!$S45=0,0,SliceResource!AS44)+IF(Init!$T45=0,Tier2!AS44,'PNGC T2 Allocation'!AS44)+T2Remarketing!AS44","v":4926.2651880852218},{"$f":"Tier1!AT44+IF(Init!$S45=0,0,SliceResource!AT44)+IF(Init!$T45=0,Tier2!AT44,'PNGC T2 Allocation'!AT44)+T2Remarketing!AT44","v":9554.0462445107896},{"$f":"Tier1!AU44+IF(Init!$S45=0,0,SliceResource!AU44)+IF(Init!$T45=0,Tier2!AU44,'PNGC T2 Allocation'!AU44)+T2Remarketing!AU44","v":5528.2829427873521},{"$f":"Tier1!AV44+IF(Init!$S45=0,0,SliceResource!AV44)+IF(Init!$T45=0,Tier2!AV44,'PNGC T2 Allocation'!AV44)+T2Remarketing!AV44","v":9850.8992445107888},{"$f":"Tier1!AW44+IF(Init!$S45=0,0,SliceResource!AW44)+IF(Init!$T45=0,Tier2!AW44,'PNGC T2 Allocation'!AW44)+T2Remarketing!AW44","v":5194.7829427873521},{"$f":"Tier1!AX44+IF(Init!$S45=0,0,SliceResource!AX44)+IF(Init!$T45=0,Tier2!AX44,'PNGC T2 Allocation'!AX44)+T2Remarketing!AX44","v":8691.3357351065279},{"$f":"Tier1!AY44+IF(Init!$S45=0,0,SliceResource!AY44)+IF(Init!$T45=0,Tier2!AY44,'PNGC T2 Allocation'!AY44)+T2Remarketing!AY44","v":5247.8591880852218}]
[null,10136,"Douglas Electric Cooperative",{"$f":"Tier1!D53+IF(Init!$S54=0,0,SliceResource!D53)+IF(Init!$T54=0,Tier2!D53,'PNGC T2 Allocation'!D53)+T2Remarketing!D53","v":7340.3810000000003},{"$f":"Tier1!E53+IF(Init!$S54=0,0,SliceResource!E53)+IF(Init!$T54=0,Tier2!E53,'PNGC T2 Allocation'!E53)+T2Remarketing!E53","v":4597.4089999999997},{"$f":"Tier1!F53+IF(Init!$S54=0,0,SliceResource!F53)+IF(Init!$T54=0,Tier2!F53,'PNGC T2 Allocation'!F53)+T2Remarketing!F53","v":8390.8269999999993},{"$f":"Tier1!G53+IF(Init!$S54=0,0,SliceResource!G53)+IF(Init!$T54=0,Tier2!G53,'PNGC T2 Allocation'!G53)+T2Remarketing!G53","v":5522.9809999999998},{"$f":"Tier1!H53+IF(Init!$S54=0,0,SliceResource!H53)+IF(Init!$T54=0,Tier2!H53,'PNGC T2 Allocation'!H53)+T2Remarketing!H53","v":11153.635},{"$f":"Tier1!I53+IF(Init!$S54=0,0,SliceResource!I53)+IF(Init!$T54=0,Tier2!I53,'PNGC T2 Allocation'!I53)+T2Remarketing!I53","v":7941.98},{"$f":"Tier1!J53+IF(Init!$S54=0,0,SliceResource!J53)+IF(Init!$T54=0,Tier2!J53,'PNGC T2 Allocation'!J53)+T2Remarketing!J53","v":11121.79},{"$f":"Tier1!K53+IF(Init!$S54=0,0,SliceResource!K53)+IF(Init!$T54=0,Tier2!K53,'PNGC T2 Allocation'!K53)+T2Remarketing!K53","v":7301.6469999999999},{"$f":"Tier1!L53+IF(Init!$S54=0,0,SliceResource!L53)+IF(Init!$T54=0,Tier2!L53,'PNGC T2 Allocation'!L53)+T2Remarketing!L53","v":9141.366},{"$f":"Tier1!M53+IF(Init!$S54=0,0,SliceResource!M53)+IF(Init!$T54=0,Tier2!M53,'PNGC T2 Allocation'!M53)+T2Remarketing!M53","v":5708.8689999999997},{"$f":"Tier1!N53+IF(Init!$S54=0,0,SliceResource!N53)+IF(Init!$T54=0,Tier2!N53,'PNGC T2 Allocation'!N53)+T2Remarketing!N53","v":8823.232},{"$f":"Tier1!O53+IF(Init!$S54=0,0,SliceResource!O53)+IF(Init!$T54=0,Tier2!O53,'PNGC T2 Allocation'!O53)+T2Remarketing!O53","v":5850.35},{"$f":"Tier1!P53+IF(Init!$S54=0,0,SliceResource!P53)+IF(Init!$T54=0,Tier2!P53,'PNGC T2 Allocation'!P53)+T2Remarketing!P53","v":8057.1589999999997},{"$f":"Tier1!Q53+IF(Init!$S54=0,0,SliceResource!Q53)+IF(Init!$T54=0,Tier2!Q53,'PNGC T2 Allocation'!Q53)+T2Remarketing!Q53","v":4781.7129999999997},{"$f":"Tier1!R53+IF(Init!$S54=0,0,SliceResource!R53)+IF(Init!$T54=0,Tier2!R53,'PNGC T2 Allocation'!R53)+T2Remarketing!R53","v":6833.1450000000004},{"$f":"Tier1!S53+IF(Init!$S54=0,0,SliceResource!S53)+IF(Init!$T54=0,Tier2!S53,'PNGC T2 Allocation'!S53)+T2Remarketing!S53","v":4180.0709999999999},{"$f":"Tier1!T53+IF(Init!$S54=0,0,SliceResource!T53)+IF(Init!$T54=0,Tier2!T53,'PNGC T2 Allocation'!T53)+T2Remarketing!T53","v":6541.1719999999996},{"$f":"Tier1!U53+IF(Init!$S54=0,0,SliceResource!U53)+IF(Init!$T54=0,Tier2!U53,'PNGC T2 Allocation'!U53)+T2Remarketing!U53","v":3998.8359999999998},{"$f":"Tier1!V53+IF(Init!$S54=0,0,SliceResource!V53)+IF(Init!$T54=0,Tier2!V53,'PNGC T2 Allocation'!V53)+T2Remarketing!V53","v":7603.3890000000001},{"$f":"Tier1!W53+IF(Init!$S54=0,0,SliceResource!W53)+IF(Init!$T54=0,Tier2!W53,'PNGC T2 Allocation'!W53)+T2Remarketing!W53","v":4354.8990000000003},{"$f":"Tier1!X53+IF(Init!$S54=0,0,SliceResource!X53)+IF(Init!$T54=0,Tier2!X53,'PNGC T2 Allocation'!X53)+T2Remarketing!X53","v":7886.4089999999997},{"$f":"Tier1!Y53+IF(Init!$S54=0,0,SliceResource!Y53)+IF(Init!$T54=0,Tier2!Y53,'PNGC T2 Allocation'!Y53)+T2Remarketing!Y53","v":4009.7930000000001},{"$f":"Tier1!Z53+IF(Init!$S54=0,0,SliceResource!Z53)+IF(Init!$T54=0,Tier2!Z53,'PNGC T2 Allocation'!Z53)+T2Remarketing!Z53","v":6224.8440000000001},{"$f":"Tier1!AA53+IF(Init!$S54=0,0,SliceResource!AA53)+IF(Init!$T54=0,Tier2!AA53,'PNGC T2 Allocation'!AA53)+T2Remarketing!AA53","v":4221.4579999999996},{"$f":"Tier1!AB53+IF(Init!$S54=0,0,SliceResource!AB53)+IF(Init!$T54=0,Tier2!AB53,'PNGC T2 Allocation'!AB53)+T2Remarketing!AB53","v":7661.75},{"$f":"Tier1!AC53+IF(Init!$S54=0,0,SliceResource!AC53)+IF(Init!$T54=0,Tier2!AC53,'PNGC T2 Allocation'!AC53)+T2Remarketing!AC53","v":4305.8890000000001},{"$f":"Tier1!AD53+IF(Init!$S54=0,0,SliceResource!AD53)+IF(Init!$T54=0,Tier2!AD53,'PNGC T2 Allocation'!AD53)+T2Remarketing!AD53","v":8411.8040000000001},{"$f":"Tier1!AE53+IF(Init!$S54=0,0,SliceResource!AE53)+IF(Init!$T54=0,Tier2!AE53,'PNGC T2 Allocation'!AE53)+T2Remarketing!AE53","v":5536.7879999999996},{"$f":"Tier1!AF53+IF(Init!$S54=0,0,SliceResource!AF53)+IF(Init!$T54=0,Tier2!AF53,'PNGC T2 Allocation'!AF53)+T2Remarketing!AF53","v":11181.512000000001},{"$f":"Tier1!AG53+IF(Init!$S54=0,0,SliceResource!AG53)+IF(Init!$T54=0,Tier2!AG53,'PNGC T2 Allocation'!AG53)+T2Remarketing!AG53","v":7961.83},{"$f":"Tier1!AH53+IF(Init!$S54=0,0,SliceResource!AH53)+IF(Init!$T54=0,Tier2!AH53,'PNGC T2 Allocation'!AH53)+T2Remarketing!AH53","v":11149.591},{"$f":"Tier1!AI53+IF(Init!$S54=0,0,SliceResource!AI53)+IF(Init!$T54=0,Tier2!AI53,'PNGC T2 Allocation'!AI53)+T2Remarketing!AI53","v":7319.8990000000003},{"$f":"Tier1!AJ53+IF(Init!$S54=0,0,SliceResource!AJ53)+IF(Init!$T54=0,Tier2!AJ53,'PNGC T2 Allocation'!AJ53)+T2Remarketing!AJ53","v":8792.6380000000008},{"$f":"Tier1!AK53+IF(Init!$S54=0,0,SliceResource!AK53)+IF(Init!$T54=0,Tier2!AK53,'PNGC T2 Allocation'!AK53)+T2Remarketing!AK53","v":5581.3710000000001},{"$f":"Tier1!AL53+IF(Init!$S54=0,0,SliceResource!AL53)+IF(Init!$T54=0,Tier2!AL53,'PNGC T2 Allocation'!AL53)+T2Remarketing!AL53","v":8845.2880000000005},{"$f":"Tier1!AM53+IF(Init!$S54=0,0,SliceResource!AM53)+IF(Init!$T54=0,Tier2!AM53,'PNGC T2 Allocation'!AM53)+T2Remarketing!AM53","v":5864.9740000000002},{"$f":"Tier1!AN53+IF(Init!$S54=0,0,SliceResource!AN53)+IF(Init!$T54=0,Tier2!AN53,'PNGC T2 Allocation'!AN53)+T2Remarketing!AN53","v":8077.3029999999999},{"$f":"Tier1!AO53+IF(Init!$S54=0,0,SliceResource!AO53)+IF(Init!$T54=0,Tier2!AO53,'PNGC T2 Allocation'!AO53)+T2Remarketing!AO53","v":4793.6670000000004},{"$f":"Tier1!AP53+IF(Init!$S54=0,0,SliceResource!AP53)+IF(Init!$T54=0,Tier2!AP53,'PNGC T2 Allocation'!AP53)+T2Remarketing!AP53","v":6850.2259999999997},{"$f":"Tier1!AQ53+IF(Init!$S54=0,0,SliceResource!AQ53)+IF(Init!$T54=0,Tier2!AQ53,'PNGC T2 Allocation'!AQ53)+T2Remarketing!AQ53","v":4190.5200000000004},{"$f":"Tier1!AR53+IF(Init!$S54=0,0,SliceResource!AR53)+IF(Init!$T54=0,Tier2!AR53,'PNGC T2 Allocation'!AR53)+T2Remarketing!AR53","v":6557.5259999999998},{"$f":"Tier1!AS53+IF(Init!$S54=0,0,SliceResource!AS53)+IF(Init!$T54=0,Tier2!AS53,'PNGC T2 Allocation'!AS53)+T2Remarketing!AS53","v":4008.8339999999998},{"$f":"Tier1!AT53+IF(Init!$S54=0,0,SliceResource!AT53)+IF(Init!$T54=0,Tier2!AT53,'PNGC T2 Allocation'!AT53)+T2Remarketing!AT53","v":7622.3950000000004},{"$f":"Tier1!AU53+IF(Init!$S54=0,0,SliceResource!AU53)+IF(Init!$T54=0,Tier2!AU53,'PNGC T2 Allocation'!AU53)+T2Remarketing!AU53","v":4365.7839999999997},{"$f":"Tier1!AV53+IF(Init!$S54=0,0,SliceResource!AV53)+IF(Init!$T54=0,Tier2!AV53,'PNGC T2 Allocation'!AV53)+T2Remarketing!AV53","v":7604.1670000000004},{"$f":"Tier1!AW53+IF(Init!$S54=0,0,SliceResource!AW53)+IF(Init!$T54=0,Tier2!AW53,'PNGC T2 Allocation'!AW53)+T2Remarketing!AW53","v":4321.7749999999996},{"$f":"Tier1!AX53+IF(Init!$S54=0,0,SliceResource!AX53)+IF(Init!$T54=0,Tier2!AX53,'PNGC T2 Allocation'!AX53)+T2Remarketing!AX53","v":6514.3990000000003},{"$f":"Tier1!AY53+IF(Init!$S54=0,0,SliceResource!AY53)+IF(Init!$T54=0,Tier2!AY53,'PNGC T2 Allocation'!AY53)+T2Remarketing!AY53","v":3958.0160000000001}]
[null,10174,"Farmers Elec Coop",{"$f":"Tier1!D62+IF(Init!$S63=0,0,SliceResource!D62)+IF(Init!$T63=0,Tier2!D62,'PNGC T2 Allocation'!D62)+T2Remarketing!D62","v":177.37899999999999},{"$f":"Tier1!E62+IF(Init!$S63=0,0,SliceResource!E62)+IF(Init!$T63=0,Tier2!E62,'PNGC T2 Allocation'!E62)+T2Remarketing!E62","v":134.03200000000001},{"$f":"Tier1!F62+IF(Init!$S63=0,0,SliceResource!F62)+IF(Init!$T63=0,Tier2!F62,'PNGC T2 Allocation'!F62)+T2Remarketing!F62","v":206.77099999999999},{"$f":"Tier1!G62+IF(Init!$S63=0,0,SliceResource!G62)+IF(Init!$T63=0,Tier2!G62,'PNGC T2 Allocation'!G62)+T2Remarketing!G62","v":159.77000000000001},{"$f":"Tier1!H62+IF(Init!$S63=0,0,SliceResource!H62)+IF(Init!$T63=0,Tier2!H62,'PNGC T2 Allocation'!H62)+T2Remarketing!H62","v":286.322},{"$f":"Tier1!I62+IF(Init!$S63=0,0,SliceResource!I62)+IF(Init!$T63=0,Tier2!I62,'PNGC T2 Allocation'!I62)+T2Remarketing!I62","v":241.16300000000001},{"$f":"Tier1!J62+IF(Init!$S63=0,0,SliceResource!J62)+IF(Init!$T63=0,Tier2!J62,'PNGC T2 Allocation'!J62)+T2Remarketing!J62","v":290.85199999999998},{"$f":"Tier1!K62+IF(Init!$S63=0,0,SliceResource!K62)+IF(Init!$T63=0,Tier2!K62,'PNGC T2 Allocation'!K62)+T2Remarketing!K62","v":228.07599999999999},{"$f":"Tier1!L62+IF(Init!$S63=0,0,SliceResource!L62)+IF(Init!$T63=0,Tier2!L62,'PNGC T2 Allocation'!L62)+T2Remarketing!L62","v":244.749},{"$f":"Tier1!M62+IF(Init!$S63=0,0,SliceResource!M62)+IF(Init!$T63=0,Tier2!M62,'PNGC T2 Allocation'!M62)+T2Remarketing!M62","v":179.316},{"$f":"Tier1!N62+IF(Init!$S63=0,0,SliceResource!N62)+IF(Init!$T63=0,Tier2!N62,'PNGC T2 Allocation'!N62)+T2Remarketing!N62","v":208.85300000000001},{"$f":"Tier1!O62+IF(Init!$S63=0,0,SliceResource!O62)+IF(Init!$T63=0,Tier2!O62,'PNGC T2 Allocation'!O62)+T2Remarketing!O62","v":166.61699999999999},{"$f":"Tier1!P62+IF(Init!$S63=0,0,SliceResource!P62)+IF(Init!$T63=0,Tier2!P62,'PNGC T2 Allocation'!P62)+T2Remarketing!P62","v":182.505},{"$f":"Tier1!Q62+IF(Init!$S63=0,0,SliceResource!Q62)+IF(Init!$T63=0,Tier2!Q62,'PNGC T2 Allocation'!Q62)+T2Remarketing!Q62","v":129.923},{"$f":"Tier1!R62+IF(Init!$S63=0,0,SliceResource!R62)+IF(Init!$T63=0,Tier2!R62,'PNGC T2 Allocation'!R62)+T2Remarketing!R62","v":174.12100000000001},{"$f":"Tier1!S62+IF(Init!$S63=0,0,SliceResource!S62)+IF(Init!$T63=0,Tier2!S62,'PNGC T2 Allocation'!S62)+T2Remarketing!S62","v":122.726},{"$f":"Tier1!T62+IF(Init!$S63=0,0,SliceResource!T62)+IF(Init!$T63=0,Tier2!T62,'PNGC T2 Allocation'!T62)+T2Remarketing!T62","v":187.673},{"$f":"Tier1!U62+IF(Init!$S63=0,0,SliceResource!U62)+IF(Init!$T63=0,Tier2!U62,'PNGC T2 Allocation'!U62)+T2Remarketing!U62","v":125.724},{"$f":"Tier1!V62+IF(Init!$S63=0,0,SliceResource!V62)+IF(Init!$T63=0,Tier2!V62,'PNGC T2 Allocation'!V62)+T2Remarketing!V62","v":206.19300000000001},{"$f":"Tier1!W62+IF(Init!$S63=0,0,SliceResource!W62)+IF(Init!$T63=0,Tier2!W62,'PNGC T2 Allocation'!W62)+T2Remarketing!W62","v":130.19900000000001},{"$f":"Tier1!X62+IF(Init!$S63=0,0,SliceResource!X62)+IF(Init!$T63=0,Tier2!X62,'PNGC T2 Allocation'!X62)+T2Remarketing!X62","v":194.84},{"$f":"Tier1!Y62+IF(Init!$S63=0,0,SliceResource!Y62)+IF(Init!$T63=0,Tier2!Y62,'PNGC T2 Allocation'!Y62)+T2Remarketing!Y62","v":110.815},{"$f":"Tier1!Z62+IF(Init!$S63=0,0,SliceResource!Z62)+IF(Init!$T63=0,Tier2!Z62,'PNGC T2 Allocation'!Z62)+T2Remarketing!Z62","v":152.24199999999999},{"$f":"Tier1!AA62+IF(Init!$S63=0,0,SliceResource!AA62)+IF(Init!$T63=0,Tier2!AA62,'PNGC T2 Allocation'!AA62)+T2Remarketing!AA62","v":113.989},{"$f":"Tier1!AB62+IF(Init!$S63=0,0,SliceResource!AB62)+IF(Init!$T63=0,Tier2!AB62,'PNGC T2 Allocation'!AB62)+T2Remarketing!AB62","v":184.64500000000001},{"$f":"Tier1!AC62+IF(Init!$S63=0,0,SliceResource!AC62)+IF(Init!$T63=0,Tier2!AC62,'PNGC T2 Allocation'!AC62)+T2Remarketing!AC62","v":126.95699999999999},{"$f":"Tier1!AD62+IF(Init!$S63=0,0,SliceResource!AD62)+IF(Init!$T63=0,Tier2!AD62,'PNGC T2 Allocation'!AD62)+T2Remarketing!AD62","v":206.87899999999999},{"$f":"Tier1!AE62+IF(Init!$S63=0,0,SliceResource!AE62)+IF(Init!$T63=0,Tier2!AE62,'PNGC T2 Allocation'!AE62)+T2Remarketing!AE62","v":159.85300000000001},{"$f":"Tier1!AF62+IF(Init!$S63=0,0,SliceResource!AF62)+IF(Init!$T63=0,Tier2!AF62,'PNGC T2 Allocation'!AF62)+T2Remarketing!AF62","v":286.42599999999999},{"$f":"Tier1!AG62+IF(Init!$S63=0,0,SliceResource!AG62)+IF(Init!$T63=0,Tier2!AG62,'PNGC T2 Allocation'!AG62)+T2Remarketing!AG62","v":241.25},{"$f":"Tier1!AH62+IF(Init!$S63=0,0,SliceResource!AH62)+IF(Init!$T63=0,Tier2!AH62,'PNGC T2 Allocation'!AH62)+T2Remarketing!AH62","v":290.959},{"$f":"Tier1!AI62+IF(Init!$S63=0,0,SliceResource!AI62)+IF(Init!$T63=0,Tier2!AI62,'PNGC T2 Allocation'!AI62)+T2Remarketing!AI62","v":228.16},{"$f":"Tier1!AJ62+IF(Init!$S63=0,0,SliceResource!AJ62)+IF(Init!$T63=0,Tier2!AJ62,'PNGC T2 Allocation'!AJ62)+T2Remarketing!AJ62","v":235.41900000000001},{"$f":"Tier1!AK62+IF(Init!$S63=0,0,SliceResource!AK62)+IF(Init!$T63=0,Tier2!AK62,'PNGC T2 Allocation'!AK62)+T2Remarketing!AK62","v":174.44499999999999},{"$f":"Tier1!AL62+IF(Init!$S63=0,0,SliceResource!AL62)+IF(Init!$T63=0,Tier2!AL62,'PNGC T2 Allocation'!AL62)+T2Remarketing!AL62","v":208.959},{"$f":"Tier1!AM62+IF(Init!$S63=0,0,SliceResource!AM62)+IF(Init!$T63=0,Tier2!AM62,'PNGC T2 Allocation'!AM62)+T2Remarketing!AM62","v":166.70099999999999},{"$f":"Tier1!AN62+IF(Init!$S63=0,0,SliceResource!AN62)+IF(Init!$T63=0,Tier2!AN62,'PNGC T2 Allocation'!AN62)+T2Remarketing!AN62","v":182.61600000000001},{"$f":"Tier1!AO62+IF(Init!$S63=0,0,SliceResource!AO62)+IF(Init!$T63=0,Tier2!AO62,'PNGC T2 Allocation'!AO62)+T2Remarketing!AO62","v":130.00200000000001},{"$f":"Tier1!AP62+IF(Init!$S63=0,0,SliceResource!AP62)+IF(Init!$T63=0,Tier2!AP62,'PNGC T2 Allocation'!AP62)+T2Remarketing!AP62","v":174.233},{"$f":"Tier1!AQ62+IF(Init!$S63=0,0,SliceResource!AQ62)+IF(Init!$T63=0,Tier2!AQ62,'PNGC T2 Allocation'!AQ62)+T2Remarketing!AQ62","v":122.804},{"$f":"Tier1!AR62+IF(Init!$S63=0,0,SliceResource!AR62)+IF(Init!$T63=0,Tier2!AR62,'PNGC T2 Allocation'!AR62)+T2Remarketing!AR62","v":187.78700000000001},{"$f":"Tier1!AS62+IF(Init!$S63=0,0,SliceResource!AS62)+IF(Init!$T63=0,Tier2!AS62,'PNGC T2 Allocation'!AS62)+T2Remarketing!AS62","v":125.801},{"$f":"Tier1!AT62+IF(Init!$S63=0,0,SliceResource!AT62)+IF(Init!$T63=0,Tier2!AT62,'PNGC T2 Allocation'!AT62)+T2Remarketing!AT62","v":206.309},{"$f":"Tier1!AU62+IF(Init!$S63=0,0,SliceResource!AU62)+IF(Init!$T63=0,Tier2!AU62,'PNGC T2 Allocation'!AU62)+T2Remarketing!AU62","v":130.27199999999999},{"$f":"Tier1!AV62+IF(Init!$S63=0,0,SliceResource!AV62)+IF(Init!$T63=0,Tier2!AV62,'PNGC T2 Allocation'!AV62)+T2Remarketing!AV62","v":187.93600000000001},{"$f":"Tier1!AW62+IF(Init!$S63=0,0,SliceResource!AW62)+IF(Init!$T63=0,Tier2!AW62,'PNGC T2 Allocation'!AW62)+T2Remarketing!AW62","v":117.90900000000001},{"$f":"Tier1!AX62+IF(Init!$S63=0,0,SliceResource!AX62)+IF(Init!$T63=0,Tier2!AX62,'PNGC T2 Allocation'!AX62)+T2Remarketing!AX62","v":158.67400000000001},{"$f":"Tier1!AY62+IF(Init!$S63=0,0,SliceResource!AY62)+IF(Init!$T63=0,Tier2!AY62,'PNGC T2 Allocation'!AY62)+T2Remarketing!AY62","v":107.747}]
[null,10203,"Idaho County L & P",{"$f":"Tier1!D71+IF(Init!$S72=0,0,SliceResource!D71)+IF(Init!$T72=0,Tier2!D71,'PNGC T2 Allocation'!D71)+T2Remarketing!D71","v":2612.2930000000001},{"$f":"Tier1!E71+IF(Init!$S72=0,0,SliceResource!E71)+IF(Init!$T72=0,Tier2!E71,'PNGC T2 Allocation'!E71)+T2Remarketing!E71","v":1529.7639999999999},{"$f":"Tier1!F71+IF(Init!$S72=0,0,SliceResource!F71)+IF(Init!$T72=0,Tier2!F71,'PNGC T2 Allocation'!F71)+T2Remarketing!F71","v":3418.3980000000001},{"$f":"Tier1!G71+IF(Init!$S72=0,0,SliceResource!G71)+IF(Init!$T72=0,Tier2!G71,'PNGC T2 Allocation'!G71)+T2Remarketing!G71","v":2366.1109999999999},{"$f":"Tier1!H71+IF(Init!$S72=0,0,SliceResource!H71)+IF(Init!$T72=0,Tier2!H71,'PNGC T2 Allocation'!H71)+T2Remarketing!H71","v":4348.0519999999997},{"$f":"Tier1!I71+IF(Init!$S72=0,0,SliceResource!I71)+IF(Init!$T72=0,Tier2!I71,'PNGC T2 Allocation'!I71)+T2Remarketing!I71","v":3088.1280000000002},{"$f":"Tier1!J71+IF(Init!$S72=0,0,SliceResource!J71)+IF(Init!$T72=0,Tier2!J71,'PNGC T2 Allocation'!J71)+T2Remarketing!J71","v":4202.4589999999998},{"$f":"Tier1!K71+IF(Init!$S72=0,0,SliceResource!K71)+IF(Init!$T72=0,Tier2!K71,'PNGC T2 Allocation'!K71)+T2Remarketing!K71","v":3009.6979999999999},{"$f":"Tier1!L71+IF(Init!$S72=0,0,SliceResource!L71)+IF(Init!$T72=0,Tier2!L71,'PNGC T2 Allocation'!L71)+T2Remarketing!L71","v":3269.607},{"$f":"Tier1!M71+IF(Init!$S72=0,0,SliceResource!M71)+IF(Init!$T72=0,Tier2!M71,'PNGC T2 Allocation'!M71)+T2Remarketing!M71","v":2146.9279999999999},{"$f":"Tier1!N71+IF(Init!$S72=0,0,SliceResource!N71)+IF(Init!$T72=0,Tier2!N71,'PNGC T2 Allocation'!N71)+T2Remarketing!N71","v":3156.4380000000001},{"$f":"Tier1!O71+IF(Init!$S72=0,0,SliceResource!O71)+IF(Init!$T72=0,Tier2!O71,'PNGC T2 Allocation'!O71)+T2Remarketing!O71","v":2005.3889999999999},{"$f":"Tier1!P71+IF(Init!$S72=0,0,SliceResource!P71)+IF(Init!$T72=0,Tier2!P71,'PNGC T2 Allocation'!P71)+T2Remarketing!P71","v":2800.9659999999999},{"$f":"Tier1!Q71+IF(Init!$S72=0,0,SliceResource!Q71)+IF(Init!$T72=0,Tier2!Q71,'PNGC T2 Allocation'!Q71)+T2Remarketing!Q71","v":1760.221},{"$f":"Tier1!R71+IF(Init!$S72=0,0,SliceResource!R71)+IF(Init!$T72=0,Tier2!R71,'PNGC T2 Allocation'!R71)+T2Remarketing!R71","v":2300.1019999999999},{"$f":"Tier1!S71+IF(Init!$S72=0,0,SliceResource!S71)+IF(Init!$T72=0,Tier2!S71,'PNGC T2 Allocation'!S71)+T2Remarketing!S71","v":1487.37},{"$f":"Tier1!T71+IF(Init!$S72=0,0,SliceResource!T71)+IF(Init!$T72=0,Tier2!T71,'PNGC T2 Allocation'!T71)+T2Remarketing!T71","v":2334.06},{"$f":"Tier1!U71+IF(Init!$S72=0,0,SliceResource!U71)+IF(Init!$T72=0,Tier2!U71,'PNGC T2 Allocation'!U71)+T2Remarketing!U71","v":1316.4949999999999},{"$f":"Tier1!V71+IF(Init!$S72=0,0,SliceResource!V71)+IF(Init!$T72=0,Tier2!V71,'PNGC T2 Allocation'!V71)+T2Remarketing!V71","v":2706.7660000000001},{"$f":"Tier1!W71+IF(Init!$S72=0,0,SliceResource!W71)+IF(Init!$T72=0,Tier2!W71,'PNGC T2 Allocation'!W71)+T2Remarketing!W71","v":1606.258},{"$f":"Tier1!X71+IF(Init!$S72=0,0,SliceResource!X71)+IF(Init!$T72=0,Tier2!X71,'PNGC T2 Allocation'!X71)+T2Remarketing!X71","v":2711.7660000000001},{"$f":"Tier1!Y71+IF(Init!$S72=0,0,SliceResource!Y71)+IF(Init!$T72=0,Tier2!Y71,'PNGC T2 Allocation'!Y71)+T2Remarketing!Y71","v":1411.1279999999999},{"$f":"Tier1!Z71+IF(Init!$S72=0,0,SliceResource!Z71)+IF(Init!$T72=0,Tier2!Z71,'PNGC T2 Allocation'!Z71)+T2Remarketing!Z71","v":2146.7510000000002},{"$f":"Tier1!AA71+IF(Init!$S72=0,0,SliceResource!AA71)+IF(Init!$T72=0,Tier2!AA71,'PNGC T2 Allocation'!AA71)+T2Remarketing!AA71","v":1371.336},{"$f":"Tier1!AB71+IF(Init!$S72=0,0,SliceResource!AB71)+IF(Init!$T72=0,Tier2!AB71,'PNGC T2 Allocation'!AB71)+T2Remarketing!AB71","v":2623.183},{"$f":"Tier1!AC71+IF(Init!$S72=0,0,SliceResource!AC71)+IF(Init!$T72=0,Tier2!AC71,'PNGC T2 Allocation'!AC71)+T2Remarketing!AC71","v":1536.1410000000001},{"$f":"Tier1!AD71+IF(Init!$S72=0,0,SliceResource!AD71)+IF(Init!$T72=0,Tier2!AD71,'PNGC T2 Allocation'!AD71)+T2Remarketing!AD71","v":3431.8910000000001},{"$f":"Tier1!AE71+IF(Init!$S72=0,0,SliceResource!AE71)+IF(Init!$T72=0,Tier2!AE71,'PNGC T2 Allocation'!AE71)+T2Remarketing!AE71","v":2375.451},{"$f":"Tier1!AF71+IF(Init!$S72=0,0,SliceResource!AF71)+IF(Init!$T72=0,Tier2!AF71,'PNGC T2 Allocation'!AF71)+T2Remarketing!AF71","v":4364.2969999999996},{"$f":"Tier1!AG71+IF(Init!$S72=0,0,SliceResource!AG71)+IF(Init!$T72=0,Tier2!AG71,'PNGC T2 Allocation'!AG71)+T2Remarketing!AG71","v":3099.665},{"$f":"Tier1!AH71+IF(Init!$S72=0,0,SliceResource!AH71)+IF(Init!$T72=0,Tier2!AH71,'PNGC T2 Allocation'!AH71)+T2Remarketing!AH71","v":4218.1239999999998},{"$f":"Tier1!AI71+IF(Init!$S72=0,0,SliceResource!AI71)+IF(Init!$T72=0,Tier2!AI71,'PNGC T2 Allocation'!AI71)+T2Remarketing!AI71","v":3020.915},{"$f":"Tier1!AJ71+IF(Init!$S72=0,0,SliceResource!AJ71)+IF(Init!$T72=0,Tier2!AJ71,'PNGC T2 Allocation'!AJ71)+T2Remarketing!AJ71","v":3283.1930000000002},{"$f":"Tier1!AK71+IF(Init!$S72=0,0,SliceResource!AK71)+IF(Init!$T72=0,Tier2!AK71,'PNGC T2 Allocation'!AK71)+T2Remarketing!AK71","v":2155.8490000000002},{"$f":"Tier1!AL71+IF(Init!$S72=0,0,SliceResource!AL71)+IF(Init!$T72=0,Tier2!AL71,'PNGC T2 Allocation'!AL71)+T2Remarketing!AL71","v":3169.3960000000002},{"$f":"Tier1!AM71+IF(Init!$S72=0,0,SliceResource!AM71)+IF(Init!$T72=0,Tier2!AM71,'PNGC T2 Allocation'!AM71)+T2Remarketing!AM71","v":2013.6210000000001},{"$f":"Tier1!AN71+IF(Init!$S72=0,0,SliceResource!AN71)+IF(Init!$T72=0,Tier2!AN71,'PNGC T2 Allocation'!AN71)+T2Remarketing!AN71","v":2811.8780000000002},{"$f":"Tier1!AO71+IF(Init!$S72=0,0,SliceResource!AO71)+IF(Init!$T72=0,Tier2!AO71,'PNGC T2 Allocation'!AO71)+T2Remarketing!AO71","v":1767.079},{"$f":"Tier1!AP71+IF(Init!$S72=0,0,SliceResource!AP71)+IF(Init!$T72=0,Tier2!AP71,'PNGC T2 Allocation'!AP71)+T2Remarketing!AP71","v":2310.0219999999999},{"$f":"Tier1!AQ71+IF(Init!$S72=0,0,SliceResource!AQ71)+IF(Init!$T72=0,Tier2!AQ71,'PNGC T2 Allocation'!AQ71)+T2Remarketing!AQ71","v":1493.7850000000001},{"$f":"Tier1!AR71+IF(Init!$S72=0,0,SliceResource!AR71)+IF(Init!$T72=0,Tier2!AR71,'PNGC T2 Allocation'!AR71)+T2Remarketing!AR71","v":2344.2959999999998},{"$f":"Tier1!AS71+IF(Init!$S72=0,0,SliceResource!AS71)+IF(Init!$T72=0,Tier2!AS71,'PNGC T2 Allocation'!AS71)+T2Remarketing!AS71","v":1322.268},{"$f":"Tier1!AT71+IF(Init!$S72=0,0,SliceResource!AT71)+IF(Init!$T72=0,Tier2!AT71,'PNGC T2 Allocation'!AT71)+T2Remarketing!AT71","v":2718.549},{"$f":"Tier1!AU71+IF(Init!$S72=0,0,SliceResource!AU71)+IF(Init!$T72=0,Tier2!AU71,'PNGC T2 Allocation'!AU71)+T2Remarketing!AU71","v":1613.249},{"$f":"Tier1!AV71+IF(Init!$S72=0,0,SliceResource!AV71)+IF(Init!$T72=0,Tier2!AV71,'PNGC T2 Allocation'!AV71)+T2Remarketing!AV71","v":2723.3870000000002},{"$f":"Tier1!AW71+IF(Init!$S72=0,0,SliceResource!AW71)+IF(Init!$T72=0,Tier2!AW71,'PNGC T2 Allocation'!AW71)+T2Remarketing!AW71","v":1417.175},{"$f":"Tier1!AX71+IF(Init!$S72=0,0,SliceResource!AX71)+IF(Init!$T72=0,Tier2!AX71,'PNGC T2 Allocation'!AX71)+T2Remarketing!AX71","v":2155.741},{"$f":"Tier1!AY71+IF(Init!$S72=0,0,SliceResource!AY71)+IF(Init!$T72=0,Tier2!AY71,'PNGC T2 Allocation'!AY71)+T2Remarketing!AY71","v":1377.079}]
[null,10204,"Idaho Falls Power",{"$f":"Tier1!D72+IF(Init!$S73=0,0,SliceResource!D72)+IF(Init!$T73=0,Tier2!D72,'PNGC T2 Allocation'!D72)+T2Remarketing!D72","v":28536.318579609859},{"$f":"Tier1!E72+IF(Init!$S73=0,0,SliceResource!E72)+IF(Init!$T73=0,Tier2!E72,'PNGC T2 Allocation'!E72)+T2Remarketing!E72","v":21021.031385840961},{"$f":"Tier1!F72+IF(Init!$S73=0,0,SliceResource!F72)+IF(Init!$T73=0,Tier2!F72,'PNGC T2 Allocation'!F72)+T2Remarketing!F72","v":34759.61102909164},{"$f":"Tier1!G72+IF(Init!$S73=0,0,SliceResource!G72)+IF(Init!$T73=0,Tier2!G72,'PNGC T2 Allocation'!G72)+T2Remarketing!G72","v":25080.237980469385},{"$f":"Tier1!H72+IF(Init!$S73=0,0,SliceResource!H72)+IF(Init!$T73=0,Tier2!H72,'PNGC T2 Allocation'!H72)+T2Remarketing!H72","v":39483.338212113442},{"$f":"Tier1!I72+IF(Init!$S73=0,0,SliceResource!I72)+IF(Init!$T73=0,Tier2!I72,'PNGC T2 Allocation'!I72)+T2Remarketing!I72","v":29827.757198941123},{"$f":"Tier1!J72+IF(Init!$S73=0,0,SliceResource!J72)+IF(Init!$T73=0,Tier2!J72,'PNGC T2 Allocation'!J72)+T2Remarketing!J72","v":42074.882889942281},{"$f":"Tier1!K72+IF(Init!$S73=0,0,SliceResource!K72)+IF(Init!$T73=0,Tier2!K72,'PNGC T2 Allocation'!K72)+T2Remarketing!K72","v":29534.750724973339},{"$f":"Tier1!L72+IF(Init!$S73=0,0,SliceResource!L72)+IF(Init!$T73=0,Tier2!L72,'PNGC T2 Allocation'!L72)+T2Remarketing!L72","v":36423.867396412927},{"$f":"Tier1!M72+IF(Init!$S73=0,0,SliceResource!M72)+IF(Init!$T73=0,Tier2!M72,'PNGC T2 Allocation'!M72)+T2Remarketing!M72","v":23860.274965646873},{"$f":"Tier1!N72+IF(Init!$S73=0,0,SliceResource!N72)+IF(Init!$T73=0,Tier2!N72,'PNGC T2 Allocation'!N72)+T2Remarketing!N72","v":35468.682937260935},{"$f":"Tier1!O72+IF(Init!$S73=0,0,SliceResource!O72)+IF(Init!$T73=0,Tier2!O72,'PNGC T2 Allocation'!O72)+T2Remarketing!O72","v":25241.294999205111},{"$f":"Tier1!P72+IF(Init!$S73=0,0,SliceResource!P72)+IF(Init!$T73=0,Tier2!P72,'PNGC T2 Allocation'!P72)+T2Remarketing!P72","v":29572.703258903821},{"$f":"Tier1!Q72+IF(Init!$S73=0,0,SliceResource!Q72)+IF(Init!$T73=0,Tier2!Q72,'PNGC T2 Allocation'!Q72)+T2Remarketing!Q72","v":20410.651921359931},{"$f":"Tier1!R72+IF(Init!$S73=0,0,SliceResource!R72)+IF(Init!$T73=0,Tier2!R72,'PNGC T2 Allocation'!R72)+T2Remarketing!R72","v":35981.226210945242},{"$f":"Tier1!S72+IF(Init!$S73=0,0,SliceResource!S72)+IF(Init!$T73=0,Tier2!S72,'PNGC T2 Allocation'!S72)+T2Remarketing!S72","v":25238.589940484548},{"$f":"Tier1!T72+IF(Init!$S73=0,0,SliceResource!T72)+IF(Init!$T73=0,Tier2!T72,'PNGC T2 Allocation'!T72)+T2Remarketing!T72","v":33784.230687378644},{"$f":"Tier1!U72+IF(Init!$S73=0,0,SliceResource!U72)+IF(Init!$T73=0,Tier2!U72,'PNGC T2 Allocation'!U72)+T2Remarketing!U72","v":23343.443465903714},{"$f":"Tier1!V72+IF(Init!$S73=0,0,SliceResource!V72)+IF(Init!$T73=0,Tier2!V72,'PNGC T2 Allocation'!V72)+T2Remarketing!V72","v":33107.632328486216},{"$f":"Tier1!W72+IF(Init!$S73=0,0,SliceResource!W72)+IF(Init!$T73=0,Tier2!W72,'PNGC T2 Allocation'!W72)+T2Remarketing!W72","v":23044.988973232248},{"$f":"Tier1!X72+IF(Init!$S73=0,0,SliceResource!X72)+IF(Init!$T73=0,Tier2!X72,'PNGC T2 Allocation'!X72)+T2Remarketing!X72","v":33726.342588514337},{"$f":"Tier1!Y72+IF(Init!$S73=0,0,SliceResource!Y72)+IF(Init!$T73=0,Tier2!Y72,'PNGC T2 Allocation'!Y72)+T2Remarketing!Y72","v":21391.243441524253},{"$f":"Tier1!Z72+IF(Init!$S73=0,0,SliceResource!Z72)+IF(Init!$T73=0,Tier2!Z72,'PNGC T2 Allocation'!Z72)+T2Remarketing!Z72","v":26834.979927203629},{"$f":"Tier1!AA72+IF(Init!$S73=0,0,SliceResource!AA72)+IF(Init!$T73=0,Tier2!AA72,'PNGC T2 Allocation'!AA72)+T2Remarketing!AA72","v":21071.822956555465},{"$f":"Tier1!AB72+IF(Init!$S73=0,0,SliceResource!AB72)+IF(Init!$T73=0,Tier2!AB72,'PNGC T2 Allocation'!AB72)+T2Remarketing!AB72","v":29661.967988160075},{"$f":"Tier1!AC72+IF(Init!$S73=0,0,SliceResource!AC72)+IF(Init!$T73=0,Tier2!AC72,'PNGC T2 Allocation'!AC72)+T2Remarketing!AC72","v":20044.986173744241},{"$f":"Tier1!AD72+IF(Init!$S73=0,0,SliceResource!AD72)+IF(Init!$T73=0,Tier2!AD72,'PNGC T2 Allocation'!AD72)+T2Remarketing!AD72","v":34819.619902758597},{"$f":"Tier1!AE72+IF(Init!$S73=0,0,SliceResource!AE72)+IF(Init!$T73=0,Tier2!AE72,'PNGC T2 Allocation'!AE72)+T2Remarketing!AE72","v":25226.490059723768},{"$f":"Tier1!AF72+IF(Init!$S73=0,0,SliceResource!AF72)+IF(Init!$T73=0,Tier2!AF72,'PNGC T2 Allocation'!AF72)+T2Remarketing!AF72","v":39557.638886665802},{"$f":"Tier1!AG72+IF(Init!$S73=0,0,SliceResource!AG72)+IF(Init!$T73=0,Tier2!AG72,'PNGC T2 Allocation'!AG72)+T2Remarketing!AG72","v":30007.269323210079},{"$f":"Tier1!AH72+IF(Init!$S73=0,0,SliceResource!AH72)+IF(Init!$T73=0,Tier2!AH72,'PNGC T2 Allocation'!AH72)+T2Remarketing!AH72","v":42144.654857868052},{"$f":"Tier1!AI72+IF(Init!$S73=0,0,SliceResource!AI72)+IF(Init!$T73=0,Tier2!AI72,'PNGC T2 Allocation'!AI72)+T2Remarketing!AI72","v":29764.098296834934},{"$f":"Tier1!AJ72+IF(Init!$S73=0,0,SliceResource!AJ72)+IF(Init!$T73=0,Tier2!AJ72,'PNGC T2 Allocation'!AJ72)+T2Remarketing!AJ72","v":35677.316659645665},{"$f":"Tier1!AK72+IF(Init!$S73=0,0,SliceResource!AK72)+IF(Init!$T73=0,Tier2!AK72,'PNGC T2 Allocation'!AK72)+T2Remarketing!AK72","v":23766.124460384901},{"$f":"Tier1!AL72+IF(Init!$S73=0,0,SliceResource!AL72)+IF(Init!$T73=0,Tier2!AL72,'PNGC T2 Allocation'!AL72)+T2Remarketing!AL72","v":35655.191389754749},{"$f":"Tier1!AM72+IF(Init!$S73=0,0,SliceResource!AM72)+IF(Init!$T73=0,Tier2!AM72,'PNGC T2 Allocation'!AM72)+T2Remarketing!AM72","v":25228.413903079352},{"$f":"Tier1!AN72+IF(Init!$S73=0,0,SliceResource!AN72)+IF(Init!$T73=0,Tier2!AN72,'PNGC T2 Allocation'!AN72)+T2Remarketing!AN72","v":30079.899848812754},{"$f":"Tier1!AO72+IF(Init!$S73=0,0,SliceResource!AO72)+IF(Init!$T73=0,Tier2!AO72,'PNGC T2 Allocation'!AO72)+T2Remarketing!AO72","v":20555.706706196586},{"$f":"Tier1!AP72+IF(Init!$S73=0,0,SliceResource!AP72)+IF(Init!$T73=0,Tier2!AP72,'PNGC T2 Allocation'!AP72)+T2Remarketing!AP72","v":32640.095332596095},{"$f":"Tier1!AQ72+IF(Init!$S73=0,0,SliceResource!AQ72)+IF(Init!$T73=0,Tier2!AQ72,'PNGC T2 Allocation'!AQ72)+T2Remarketing!AQ72","v":23581.875859302258},{"$f":"Tier1!AR72+IF(Init!$S73=0,0,SliceResource!AR72)+IF(Init!$T73=0,Tier2!AR72,'PNGC T2 Allocation'!AR72)+T2Remarketing!AR72","v":34712.16735463748},{"$f":"Tier1!AS72+IF(Init!$S73=0,0,SliceResource!AS72)+IF(Init!$T73=0,Tier2!AS72,'PNGC T2 Allocation'!AS72)+T2Remarketing!AS72","v":23345.212623023126},{"$f":"Tier1!AT72+IF(Init!$S73=0,0,SliceResource!AT72)+IF(Init!$T73=0,Tier2!AT72,'PNGC T2 Allocation'!AT72)+T2Remarketing!AT72","v":33768.893781447929},{"$f":"Tier1!AU72+IF(Init!$S73=0,0,SliceResource!AU72)+IF(Init!$T73=0,Tier2!AU72,'PNGC T2 Allocation'!AU72)+T2Remarketing!AU72","v":23499.337810321929},{"$f":"Tier1!AV72+IF(Init!$S73=0,0,SliceResource!AV72)+IF(Init!$T73=0,Tier2!AV72,'PNGC T2 Allocation'!AV72)+T2Remarketing!AV72","v":32436.163616637743},{"$f":"Tier1!AW72+IF(Init!$S73=0,0,SliceResource!AW72)+IF(Init!$T73=0,Tier2!AW72,'PNGC T2 Allocation'!AW72)+T2Remarketing!AW72","v":22638.718595935927},{"$f":"Tier1!AX72+IF(Init!$S73=0,0,SliceResource!AX72)+IF(Init!$T73=0,Tier2!AX72,'PNGC T2 Allocation'!AX72)+T2Remarketing!AX72","v":27974.052933100225},{"$f":"Tier1!AY72+IF(Init!$S73=0,0,SliceResource!AY72)+IF(Init!$T73=0,Tier2!AY72,'PNGC T2 Allocation'!AY72)+T2Remarketing!AY72","v":20124.663636157558}]
[null,10242,"Lost River Elec Coop",{"$f":"Tier1!D81+IF(Init!$S82=0,0,SliceResource!D81)+IF(Init!$T82=0,Tier2!D81,'PNGC T2 Allocation'!D81)+T2Remarketing!D81","v":2463.6460000000002},{"$f":"Tier1!E81+IF(Init!$S82=0,0,SliceResource!E81)+IF(Init!$T82=0,Tier2!E81,'PNGC T2 Allocation'!E81)+T2Remarketing!E81","v":1656.16},{"$f":"Tier1!F81+IF(Init!$S82=0,0,SliceResource!F81)+IF(Init!$T82=0,Tier2!F81,'PNGC T2 Allocation'!F81)+T2Remarketing!F81","v":2432.6849999999999},{"$f":"Tier1!G81+IF(Init!$S82=0,0,SliceResource!G81)+IF(Init!$T82=0,Tier2!G81,'PNGC T2 Allocation'!G81)+T2Remarketing!G81","v":1931.037},{"$f":"Tier1!H81+IF(Init!$S82=0,0,SliceResource!H81)+IF(Init!$T82=0,Tier2!H81,'PNGC T2 Allocation'!H81)+T2Remarketing!H81","v":3167.3230000000003},{"$f":"Tier1!I81+IF(Init!$S82=0,0,SliceResource!I81)+IF(Init!$T82=0,Tier2!I81,'PNGC T2 Allocation'!I81)+T2Remarketing!I81","v":2511.6109999999999},{"$f":"Tier1!J81+IF(Init!$S82=0,0,SliceResource!J81)+IF(Init!$T82=0,Tier2!J81,'PNGC T2 Allocation'!J81)+T2Remarketing!J81","v":3128.8020000000001},{"$f":"Tier1!K81+IF(Init!$S82=0,0,SliceResource!K81)+IF(Init!$T82=0,Tier2!K81,'PNGC T2 Allocation'!K81)+T2Remarketing!K81","v":2518.8919999999998},{"$f":"Tier1!L81+IF(Init!$S82=0,0,SliceResource!L81)+IF(Init!$T82=0,Tier2!L81,'PNGC T2 Allocation'!L81)+T2Remarketing!L81","v":2760.8460000000005},{"$f":"Tier1!M81+IF(Init!$S82=0,0,SliceResource!M81)+IF(Init!$T82=0,Tier2!M81,'PNGC T2 Allocation'!M81)+T2Remarketing!M81","v":2124.1779999999999},{"$f":"Tier1!N81+IF(Init!$S82=0,0,SliceResource!N81)+IF(Init!$T82=0,Tier2!N81,'PNGC T2 Allocation'!N81)+T2Remarketing!N81","v":2520.5410000000002},{"$f":"Tier1!O81+IF(Init!$S82=0,0,SliceResource!O81)+IF(Init!$T82=0,Tier2!O81,'PNGC T2 Allocation'!O81)+T2Remarketing!O81","v":1895.934},{"$f":"Tier1!P81+IF(Init!$S82=0,0,SliceResource!P81)+IF(Init!$T82=0,Tier2!P81,'PNGC T2 Allocation'!P81)+T2Remarketing!P81","v":2352.6689999999999},{"$f":"Tier1!Q81+IF(Init!$S82=0,0,SliceResource!Q81)+IF(Init!$T82=0,Tier2!Q81,'PNGC T2 Allocation'!Q81)+T2Remarketing!Q81","v":1657.7950000000001},{"$f":"Tier1!R81+IF(Init!$S82=0,0,SliceResource!R81)+IF(Init!$T82=0,Tier2!R81,'PNGC T2 Allocation'!R81)+T2Remarketing!R81","v":5907.9740000000002},{"$f":"Tier1!S81+IF(Init!$S82=0,0,SliceResource!S81)+IF(Init!$T82=0,Tier2!S81,'PNGC T2 Allocation'!S81)+T2Remarketing!S81","v":4577.2569999999996},{"$f":"Tier1!T81+IF(Init!$S82=0,0,SliceResource!T81)+IF(Init!$T82=0,Tier2!T81,'PNGC T2 Allocation'!T81)+T2Remarketing!T81","v":8194.99},{"$f":"Tier1!U81+IF(Init!$S82=0,0,SliceResource!U81)+IF(Init!$T82=0,Tier2!U81,'PNGC T2 Allocation'!U81)+T2Remarketing!U81","v":5822.902},{"$f":"Tier1!V81+IF(Init!$S82=0,0,SliceResource!V81)+IF(Init!$T82=0,Tier2!V81,'PNGC T2 Allocation'!V81)+T2Remarketing!V81","v":9681.3449999999993},{"$f":"Tier1!W81+IF(Init!$S82=0,0,SliceResource!W81)+IF(Init!$T82=0,Tier2!W81,'PNGC T2 Allocation'!W81)+T2Remarketing!W81","v":7606.2920000000004},{"$f":"Tier1!X81+IF(Init!$S82=0,0,SliceResource!X81)+IF(Init!$T82=0,Tier2!X81,'PNGC T2 Allocation'!X81)+T2Remarketing!X81","v":8622.9570000000003},{"$f":"Tier1!Y81+IF(Init!$S82=0,0,SliceResource!Y81)+IF(Init!$T82=0,Tier2!Y81,'PNGC T2 Allocation'!Y81)+T2Remarketing!Y81","v":6168.4780000000001},{"$f":"Tier1!Z81+IF(Init!$S82=0,0,SliceResource!Z81)+IF(Init!$T82=0,Tier2!Z81,'PNGC T2 Allocation'!Z81)+T2Remarketing!Z81","v":5370.8909999999996},{"$f":"Tier1!AA81+IF(Init!$S82=0,0,SliceResource!AA81)+IF(Init!$T82=0,Tier2!AA81,'PNGC T2 Allocation'!AA81)+T2Remarketing!AA81","v":4211.5839999999998},{"$f":"Tier1!AB81+IF(Init!$S82=0,0,SliceResource!AB81)+IF(Init!$T82=0,Tier2!AB81,'PNGC T2 Allocation'!AB81)+T2Remarketing!AB81","v":2486.2669999999998},{"$f":"Tier1!AC81+IF(Init!$S82=0,0,SliceResource!AC81)+IF(Init!$T82=0,Tier2!AC81,'PNGC T2 Allocation'!AC81)+T2Remarketing!AC81","v":1671.366},{"$f":"Tier1!AD81+IF(Init!$S82=0,0,SliceResource!AD81)+IF(Init!$T82=0,Tier2!AD81,'PNGC T2 Allocation'!AD81)+T2Remarketing!AD81","v":2453.7719999999999},{"$f":"Tier1!AE81+IF(Init!$S82=0,0,SliceResource!AE81)+IF(Init!$T82=0,Tier2!AE81,'PNGC T2 Allocation'!AE81)+T2Remarketing!AE81","v":1947.7760000000003},{"$f":"Tier1!AF81+IF(Init!$S82=0,0,SliceResource!AF81)+IF(Init!$T82=0,Tier2!AF81,'PNGC T2 Allocation'!AF81)+T2Remarketing!AF81","v":3188.42},{"$f":"Tier1!AG81+IF(Init!$S82=0,0,SliceResource!AG81)+IF(Init!$T82=0,Tier2!AG81,'PNGC T2 Allocation'!AG81)+T2Remarketing!AG81","v":2528.3409999999999},{"$f":"Tier1!AH81+IF(Init!$S82=0,0,SliceResource!AH81)+IF(Init!$T82=0,Tier2!AH81,'PNGC T2 Allocation'!AH81)+T2Remarketing!AH81","v":3149.759},{"$f":"Tier1!AI81+IF(Init!$S82=0,0,SliceResource!AI81)+IF(Init!$T82=0,Tier2!AI81,'PNGC T2 Allocation'!AI81)+T2Remarketing!AI81","v":2535.7629999999999},{"$f":"Tier1!AJ81+IF(Init!$S82=0,0,SliceResource!AJ81)+IF(Init!$T82=0,Tier2!AJ81,'PNGC T2 Allocation'!AJ81)+T2Remarketing!AJ81","v":2720.6819999999998},{"$f":"Tier1!AK81+IF(Init!$S82=0,0,SliceResource!AK81)+IF(Init!$T82=0,Tier2!AK81,'PNGC T2 Allocation'!AK81)+T2Remarketing!AK81","v":2093.2750000000001},{"$f":"Tier1!AL81+IF(Init!$S82=0,0,SliceResource!AL81)+IF(Init!$T82=0,Tier2!AL81,'PNGC T2 Allocation'!AL81)+T2Remarketing!AL81","v":2542.1289999999999},{"$f":"Tier1!AM81+IF(Init!$S82=0,0,SliceResource!AM81)+IF(Init!$T82=0,Tier2!AM81,'PNGC T2 Allocation'!AM81)+T2Remarketing!AM81","v":1912.172},{"$f":"Tier1!AN81+IF(Init!$S82=0,0,SliceResource!AN81)+IF(Init!$T82=0,Tier2!AN81,'PNGC T2 Allocation'!AN81)+T2Remarketing!AN81","v":2374.86},{"$f":"Tier1!AO81+IF(Init!$S82=0,0,SliceResource!AO81)+IF(Init!$T82=0,Tier2!AO81,'PNGC T2 Allocation'!AO81)+T2Remarketing!AO81","v":1673.431},{"$f":"Tier1!AP81+IF(Init!$S82=0,0,SliceResource!AP81)+IF(Init!$T82=0,Tier2!AP81,'PNGC T2 Allocation'!AP81)+T2Remarketing!AP81","v":6022.9960000000001},{"$f":"Tier1!AQ81+IF(Init!$S82=0,0,SliceResource!AQ81)+IF(Init!$T82=0,Tier2!AQ81,'PNGC T2 Allocation'!AQ81)+T2Remarketing!AQ81","v":4666.42},{"$f":"Tier1!AR81+IF(Init!$S82=0,0,SliceResource!AR81)+IF(Init!$T82=0,Tier2!AR81,'PNGC T2 Allocation'!AR81)+T2Remarketing!AR81","v":8314.3629999999994},{"$f":"Tier1!AS81+IF(Init!$S82=0,0,SliceResource!AS81)+IF(Init!$T82=0,Tier2!AS81,'PNGC T2 Allocation'!AS81)+T2Remarketing!AS81","v":5907.7139999999999},{"$f":"Tier1!AT81+IF(Init!$S82=0,0,SliceResource!AT81)+IF(Init!$T82=0,Tier2!AT81,'PNGC T2 Allocation'!AT81)+T2Remarketing!AT81","v":9795.6550000000007},{"$f":"Tier1!AU81+IF(Init!$S82=0,0,SliceResource!AU81)+IF(Init!$T82=0,Tier2!AU81,'PNGC T2 Allocation'!AU81)+T2Remarketing!AU81","v":7696.1670000000004},{"$f":"Tier1!AV81+IF(Init!$S82=0,0,SliceResource!AV81)+IF(Init!$T82=0,Tier2!AV81,'PNGC T2 Allocation'!AV81)+T2Remarketing!AV81","v":8741.8629999999994},{"$f":"Tier1!AW81+IF(Init!$S82=0,0,SliceResource!AW81)+IF(Init!$T82=0,Tier2!AW81,'PNGC T2 Allocation'!AW81)+T2Remarketing!AW81","v":6253.7550000000001},{"$f":"Tier1!AX81+IF(Init!$S82=0,0,SliceResource!AX81)+IF(Init!$T82=0,Tier2!AX81,'PNGC T2 Allocation'!AX81)+T2Remarketing!AX81","v":5485.4219999999996},{"$f":"Tier1!AY81+IF(Init!$S82=0,0,SliceResource!AY81)+IF(Init!$T82=0,Tier2!AY81,'PNGC T2 Allocation'!AY81)+T2Remarketing!AY81","v":4301.2359999999999}]
[null,10278,"Northern Lights",{"$f":"Tier1!D90+IF(Init!$S91=0,0,SliceResource!D90)+IF(Init!$T91=0,Tier2!D90,'PNGC T2 Allocation'!D90)+T2Remarketing!D90","v":15826.6251505902},{"$f":"Tier1!E90+IF(Init!$S91=0,0,SliceResource!E90)+IF(Init!$T91=0,Tier2!E90,'PNGC T2 Allocation'!E90)+T2Remarketing!E90","v":9131.5953302730413},{"$f":"Tier1!F90+IF(Init!$S91=0,0,SliceResource!F90)+IF(Init!$T91=0,Tier2!F90,'PNGC T2 Allocation'!F90)+T2Remarketing!F90","v":20133.038183259803},{"$f":"Tier1!G90+IF(Init!$S91=0,0,SliceResource!G90)+IF(Init!$T91=0,Tier2!G90,'PNGC T2 Allocation'!G90)+T2Remarketing!G90","v":13090.310719565996},{"$f":"Tier1!H90+IF(Init!$S91=0,0,SliceResource!H90)+IF(Init!$T91=0,Tier2!H90,'PNGC T2 Allocation'!H90)+T2Remarketing!H90","v":24625.585183259805},{"$f":"Tier1!I90+IF(Init!$S91=0,0,SliceResource!I90)+IF(Init!$T91=0,Tier2!I90,'PNGC T2 Allocation'!I90)+T2Remarketing!I90","v":16307.090297603432},{"$f":"Tier1!J90+IF(Init!$S91=0,0,SliceResource!J90)+IF(Init!$T91=0,Tier2!J90,'PNGC T2 Allocation'!J90)+T2Remarketing!J90","v":23822.3211505902},{"$f":"Tier1!K90+IF(Init!$S91=0,0,SliceResource!K90)+IF(Init!$T91=0,Tier2!K90,'PNGC T2 Allocation'!K90)+T2Remarketing!K90","v":15880.711330273041},{"$f":"Tier1!L90+IF(Init!$S91=0,0,SliceResource!L90)+IF(Init!$T91=0,Tier2!L90,'PNGC T2 Allocation'!L90)+T2Remarketing!L90","v":21260.202183259804},{"$f":"Tier1!M90+IF(Init!$S91=0,0,SliceResource!M90)+IF(Init!$T91=0,Tier2!M90,'PNGC T2 Allocation'!M90)+T2Remarketing!M90","v":13386.724395612257},{"$f":"Tier1!N90+IF(Init!$S91=0,0,SliceResource!N90)+IF(Init!$T91=0,Tier2!N90,'PNGC T2 Allocation'!N90)+T2Remarketing!N90","v":19792.237150590197},{"$f":"Tier1!O90+IF(Init!$S91=0,0,SliceResource!O90)+IF(Init!$T91=0,Tier2!O90,'PNGC T2 Allocation'!O90)+T2Remarketing!O90","v":12114.152957314893},{"$f":"Tier1!P90+IF(Init!$S91=0,0,SliceResource!P90)+IF(Init!$T91=0,Tier2!P90,'PNGC T2 Allocation'!P90)+T2Remarketing!P90","v":16101.5551505902},{"$f":"Tier1!Q90+IF(Init!$S91=0,0,SliceResource!Q90)+IF(Init!$T91=0,Tier2!Q90,'PNGC T2 Allocation'!Q90)+T2Remarketing!Q90","v":9481.3773792774518},{"$f":"Tier1!R90+IF(Init!$S91=0,0,SliceResource!R90)+IF(Init!$T91=0,Tier2!R90,'PNGC T2 Allocation'!R90)+T2Remarketing!R90","v":12228.431150590201},{"$f":"Tier1!S90+IF(Init!$S91=0,0,SliceResource!S90)+IF(Init!$T91=0,Tier2!S90,'PNGC T2 Allocation'!S90)+T2Remarketing!S90","v":7505.312330273041},{"$f":"Tier1!T90+IF(Init!$S91=0,0,SliceResource!T90)+IF(Init!$T91=0,Tier2!T90,'PNGC T2 Allocation'!T90)+T2Remarketing!T90","v":13027.242183259808},{"$f":"Tier1!U90+IF(Init!$S91=0,0,SliceResource!U90)+IF(Init!$T91=0,Tier2!U90,'PNGC T2 Allocation'!U90)+T2Remarketing!U90","v":6913.7513466078453},{"$f":"Tier1!V90+IF(Init!$S91=0,0,SliceResource!V90)+IF(Init!$T91=0,Tier2!V90,'PNGC T2 Allocation'!V90)+T2Remarketing!V90","v":14708.682150590201},{"$f":"Tier1!W90+IF(Init!$S91=0,0,SliceResource!W90)+IF(Init!$T91=0,Tier2!W90,'PNGC T2 Allocation'!W90)+T2Remarketing!W90","v":8772.5613302730417},{"$f":"Tier1!X90+IF(Init!$S91=0,0,SliceResource!X90)+IF(Init!$T91=0,Tier2!X90,'PNGC T2 Allocation'!X90)+T2Remarketing!X90","v":15321.758117920592},{"$f":"Tier1!Y90+IF(Init!$S91=0,0,SliceResource!Y90)+IF(Init!$T91=0,Tier2!Y90,'PNGC T2 Allocation'!Y90)+T2Remarketing!Y90","v":8198.3003629426494},{"$f":"Tier1!Z90+IF(Init!$S91=0,0,SliceResource!Z90)+IF(Init!$T91=0,Tier2!Z90,'PNGC T2 Allocation'!Z90)+T2Remarketing!Z90","v":14432.263215929415},{"$f":"Tier1!AA90+IF(Init!$S91=0,0,SliceResource!AA90)+IF(Init!$T91=0,Tier2!AA90,'PNGC T2 Allocation'!AA90)+T2Remarketing!AA90","v":8792.0043139382378},{"$f":"Tier1!AB90+IF(Init!$S91=0,0,SliceResource!AB90)+IF(Init!$T91=0,Tier2!AB90,'PNGC T2 Allocation'!AB90)+T2Remarketing!AB90","v":16275.272267878951},{"$f":"Tier1!AC90+IF(Init!$S91=0,0,SliceResource!AC90)+IF(Init!$T91=0,Tier2!AC90,'PNGC T2 Allocation'!AC90)+T2Remarketing!AC90","v":9476.0935268014655},{"$f":"Tier1!AD90+IF(Init!$S91=0,0,SliceResource!AD90)+IF(Init!$T91=0,Tier2!AD90,'PNGC T2 Allocation'!AD90)+T2Remarketing!AD90","v":20586.161136924955},{"$f":"Tier1!AE90+IF(Init!$S91=0,0,SliceResource!AE90)+IF(Init!$T91=0,Tier2!AE90,'PNGC T2 Allocation'!AE90)+T2Remarketing!AE90","v":13418.231407382276},{"$f":"Tier1!AF90+IF(Init!$S91=0,0,SliceResource!AF90)+IF(Init!$T91=0,Tier2!AF90,'PNGC T2 Allocation'!AF90)+T2Remarketing!AF90","v":25077.023136924956},{"$f":"Tier1!AG90+IF(Init!$S91=0,0,SliceResource!AG90)+IF(Init!$T91=0,Tier2!AG90,'PNGC T2 Allocation'!AG90)+T2Remarketing!AG90","v":16648.87565775546},{"$f":"Tier1!AH90+IF(Init!$S91=0,0,SliceResource!AH90)+IF(Init!$T91=0,Tier2!AH90,'PNGC T2 Allocation'!AH90)+T2Remarketing!AH90","v":24281.772702401955},{"$f":"Tier1!AI90+IF(Init!$S91=0,0,SliceResource!AI90)+IF(Init!$T91=0,Tier2!AI90,'PNGC T2 Allocation'!AI90)+T2Remarketing!AI90","v":16214.425092278461},{"$f":"Tier1!AJ90+IF(Init!$S91=0,0,SliceResource!AJ90)+IF(Init!$T91=0,Tier2!AJ90,'PNGC T2 Allocation'!AJ90)+T2Remarketing!AJ90","v":21274.93157144796},{"$f":"Tier1!AK90+IF(Init!$S91=0,0,SliceResource!AK90)+IF(Init!$T91=0,Tier2!AK90,'PNGC T2 Allocation'!AK90)+T2Remarketing!AK90","v":13417.937178585968},{"$f":"Tier1!AL90+IF(Init!$S91=0,0,SliceResource!AL90)+IF(Init!$T91=0,Tier2!AL90,'PNGC T2 Allocation'!AL90)+T2Remarketing!AL90","v":20259.385702401953},{"$f":"Tier1!AM90+IF(Init!$S91=0,0,SliceResource!AM90)+IF(Init!$T91=0,Tier2!AM90,'PNGC T2 Allocation'!AM90)+T2Remarketing!AM90","v":12439.536994436152},{"$f":"Tier1!AN90+IF(Init!$S91=0,0,SliceResource!AN90)+IF(Init!$T91=0,Tier2!AN90,'PNGC T2 Allocation'!AN90)+T2Remarketing!AN90","v":16571.957702401956},{"$f":"Tier1!AO90+IF(Init!$S91=0,0,SliceResource!AO90)+IF(Init!$T91=0,Tier2!AO90,'PNGC T2 Allocation'!AO90)+T2Remarketing!AO90","v":9791.4637440629667},{"$f":"Tier1!AP90+IF(Init!$S91=0,0,SliceResource!AP90)+IF(Init!$T91=0,Tier2!AP90,'PNGC T2 Allocation'!AP90)+T2Remarketing!AP90","v":12691.909702401954},{"$f":"Tier1!AQ90+IF(Init!$S91=0,0,SliceResource!AQ90)+IF(Init!$T91=0,Tier2!AQ90,'PNGC T2 Allocation'!AQ90)+T2Remarketing!AQ90","v":7834.8350922784648},{"$f":"Tier1!AR90+IF(Init!$S91=0,0,SliceResource!AR90)+IF(Init!$T91=0,Tier2!AR90,'PNGC T2 Allocation'!AR90)+T2Remarketing!AR90","v":13494.449136924957},{"$f":"Tier1!AS90+IF(Init!$S91=0,0,SliceResource!AS90)+IF(Init!$T91=0,Tier2!AS90,'PNGC T2 Allocation'!AS90)+T2Remarketing!AS90","v":7226.8543095399637},{"$f":"Tier1!AT90+IF(Init!$S91=0,0,SliceResource!AT90)+IF(Init!$T91=0,Tier2!AT90,'PNGC T2 Allocation'!AT90)+T2Remarketing!AT90","v":15177.311702401954},{"$f":"Tier1!AU90+IF(Init!$S91=0,0,SliceResource!AU90)+IF(Init!$T91=0,Tier2!AU90,'PNGC T2 Allocation'!AU90)+T2Remarketing!AU90","v":9096.9440922784615},{"$f":"Tier1!AV90+IF(Init!$S91=0,0,SliceResource!AV90)+IF(Init!$T91=0,Tier2!AV90,'PNGC T2 Allocation'!AV90)+T2Remarketing!AV90","v":15824.625702401954},{"$f":"Tier1!AW90+IF(Init!$S91=0,0,SliceResource!AW90)+IF(Init!$T91=0,Tier2!AW90,'PNGC T2 Allocation'!AW90)+T2Remarketing!AW90","v":8488.5430922784635},{"$f":"Tier1!AX90+IF(Init!$S91=0,0,SliceResource!AX90)+IF(Init!$T91=0,Tier2!AX90,'PNGC T2 Allocation'!AX90)+T2Remarketing!AX90","v":14869.183136924956},{"$f":"Tier1!AY90+IF(Init!$S91=0,0,SliceResource!AY90)+IF(Init!$T91=0,Tier2!AY90,'PNGC T2 Allocation'!AY90)+T2Remarketing!AY90","v":9135.5463095399646}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"Tier1!D99+IF(Init!$S100=0,0,SliceResource!D99)+IF(Init!$T100=0,Tier2!D99,'PNGC T2 Allocation'!D99)+T2Remarketing!D99","v":4303.1769476128993},{"$f":"Tier1!E99+IF(Init!$S100=0,0,SliceResource!E99)+IF(Init!$T100=0,Tier2!E99,'PNGC T2 Allocation'!E99)+T2Remarketing!E99","v":3392.8895163870939},{"$f":"Tier1!F99+IF(Init!$S100=0,0,SliceResource!F99)+IF(Init!$T100=0,Tier2!F99,'PNGC T2 Allocation'!F99)+T2Remarketing!F99","v":18711.167547295441},{"$f":"Tier1!G99+IF(Init!$S100=0,0,SliceResource!G99)+IF(Init!$T100=0,Tier2!G99,'PNGC T2 Allocation'!G99)+T2Remarketing!G99","v":15015.71195670459},{"$f":"Tier1!H99+IF(Init!$S100=0,0,SliceResource!H99)+IF(Init!$T100=0,Tier2!H99,'PNGC T2 Allocation'!H99)+T2Remarketing!H99","v":16428.98438709676},{"$f":"Tier1!I99+IF(Init!$S100=0,0,SliceResource!I99)+IF(Init!$T100=0,Tier2!I99,'PNGC T2 Allocation'!I99)+T2Remarketing!I99","v":14128.926572903212},{"$f":"Tier1!J99+IF(Init!$S100=0,0,SliceResource!J99)+IF(Init!$T100=0,Tier2!J99,'PNGC T2 Allocation'!J99)+T2Remarketing!J99","v":24047.165295483865},{"$f":"Tier1!K99+IF(Init!$S100=0,0,SliceResource!K99)+IF(Init!$T100=0,Tier2!K99,'PNGC T2 Allocation'!K99)+T2Remarketing!K99","v":18960.264944516126},{"$f":"Tier1!L99+IF(Init!$S100=0,0,SliceResource!L99)+IF(Init!$T100=0,Tier2!L99,'PNGC T2 Allocation'!L99)+T2Remarketing!L99","v":21854.95547586208},{"$f":"Tier1!M99+IF(Init!$S100=0,0,SliceResource!M99)+IF(Init!$T100=0,Tier2!M99,'PNGC T2 Allocation'!M99)+T2Remarketing!M99","v":16172.667052137938},{"$f":"Tier1!N99+IF(Init!$S100=0,0,SliceResource!N99)+IF(Init!$T100=0,Tier2!N99,'PNGC T2 Allocation'!N99)+T2Remarketing!N99","v":20150.764792764443},{"$f":"Tier1!O99+IF(Init!$S100=0,0,SliceResource!O99)+IF(Init!$T100=0,Tier2!O99,'PNGC T2 Allocation'!O99)+T2Remarketing!O99","v":15839.663671235545},{"$f":"Tier1!P99+IF(Init!$S100=0,0,SliceResource!P99)+IF(Init!$T100=0,Tier2!P99,'PNGC T2 Allocation'!P99)+T2Remarketing!P99","v":1307.8282879999999},{"$f":"Tier1!Q99+IF(Init!$S100=0,0,SliceResource!Q99)+IF(Init!$T100=0,Tier2!Q99,'PNGC T2 Allocation'!Q99)+T2Remarketing!Q99","v":955.72067200000004},{"$f":"Tier1!R99+IF(Init!$S100=0,0,SliceResource!R99)+IF(Init!$T100=0,Tier2!R99,'PNGC T2 Allocation'!R99)+T2Remarketing!R99","v":0},{"$f":"Tier1!S99+IF(Init!$S100=0,0,SliceResource!S99)+IF(Init!$T100=0,Tier2!S99,'PNGC T2 Allocation'!S99)+T2Remarketing!S99","v":0},{"$f":"Tier1!T99+IF(Init!$S100=0,0,SliceResource!T99)+IF(Init!$T100=0,Tier2!T99,'PNGC T2 Allocation'!T99)+T2Remarketing!T99","v":0},{"$f":"Tier1!U99+IF(Init!$S100=0,0,SliceResource!U99)+IF(Init!$T100=0,Tier2!U99,'PNGC T2 Allocation'!U99)+T2Remarketing!U99","v":0},{"$f":"Tier1!V99+IF(Init!$S100=0,0,SliceResource!V99)+IF(Init!$T100=0,Tier2!V99,'PNGC T2 Allocation'!V99)+T2Remarketing!V99","v":4809.4330590967647},{"$f":"Tier1!W99+IF(Init!$S100=0,0,SliceResource!W99)+IF(Init!$T100=0,Tier2!W99,'PNGC T2 Allocation'!W99)+T2Remarketing!W99","v":3792.0529889032186},{"$f":"Tier1!X99+IF(Init!$S100=0,0,SliceResource!X99)+IF(Init!$T100=0,Tier2!X99,'PNGC T2 Allocation'!X99)+T2Remarketing!X99","v":5125.8431287741823},{"$f":"Tier1!Y99+IF(Init!$S100=0,0,SliceResource!Y99)+IF(Init!$T100=0,Tier2!Y99,'PNGC T2 Allocation'!Y99)+T2Remarketing!Y99","v":3701.9978152257986},{"$f":"Tier1!Z99+IF(Init!$S100=0,0,SliceResource!Z99)+IF(Init!$T100=0,Tier2!Z99,'PNGC T2 Allocation'!Z99)+T2Remarketing!Z99","v":9416.3636736000008},{"$f":"Tier1!AA99+IF(Init!$S100=0,0,SliceResource!AA99)+IF(Init!$T100=0,Tier2!AA99,'PNGC T2 Allocation'!AA99)+T2Remarketing!AA99","v":8239.3182144000002},{"$f":"Tier1!AB99+IF(Init!$S100=0,0,SliceResource!AB99)+IF(Init!$T100=0,Tier2!AB99,'PNGC T2 Allocation'!AB99)+T2Remarketing!AB99","v":4456.4742348387263},{"$f":"Tier1!AC99+IF(Init!$S100=0,0,SliceResource!AC99)+IF(Init!$T100=0,Tier2!AC99,'PNGC T2 Allocation'!AC99)+T2Remarketing!AC99","v":3218.5647251613027},{"$f":"Tier1!AD99+IF(Init!$S100=0,0,SliceResource!AD99)+IF(Init!$T100=0,Tier2!AD99,'PNGC T2 Allocation'!AD99)+T2Remarketing!AD99","v":18660.044138696237},{"$f":"Tier1!AE99+IF(Init!$S100=0,0,SliceResource!AE99)+IF(Init!$T100=0,Tier2!AE99,'PNGC T2 Allocation'!AE99)+T2Remarketing!AE99","v":14974.685421303731},{"$f":"Tier1!AF99+IF(Init!$S100=0,0,SliceResource!AF99)+IF(Init!$T100=0,Tier2!AF99,'PNGC T2 Allocation'!AF99)+T2Remarketing!AF99","v":16384.096451612921},{"$f":"Tier1!AG99+IF(Init!$S100=0,0,SliceResource!AG99)+IF(Init!$T100=0,Tier2!AG99,'PNGC T2 Allocation'!AG99)+T2Remarketing!AG99","v":14090.322948387111},{"$f":"Tier1!AH99+IF(Init!$S100=0,0,SliceResource!AH99)+IF(Init!$T100=0,Tier2!AH99,'PNGC T2 Allocation'!AH99)+T2Remarketing!AH99","v":23981.462658064494},{"$f":"Tier1!AI99+IF(Init!$S100=0,0,SliceResource!AI99)+IF(Init!$T100=0,Tier2!AI99,'PNGC T2 Allocation'!AI99)+T2Remarketing!AI99","v":18908.460941935467},{"$f":"Tier1!AJ99+IF(Init!$S100=0,0,SliceResource!AJ99)+IF(Init!$T100=0,Tier2!AJ99,'PNGC T2 Allocation'!AJ99)+T2Remarketing!AJ99","v":21670.698239999998},{"$f":"Tier1!AK99+IF(Init!$S100=0,0,SliceResource!AK99)+IF(Init!$T100=0,Tier2!AK99,'PNGC T2 Allocation'!AK99)+T2Remarketing!AK99","v":16253.023679999998},{"$f":"Tier1!AL99+IF(Init!$S100=0,0,SliceResource!AL99)+IF(Init!$T100=0,Tier2!AL99,'PNGC T2 Allocation'!AL99)+T2Remarketing!AL99","v":20095.708058358025},{"$f":"Tier1!AM99+IF(Init!$S100=0,0,SliceResource!AM99)+IF(Init!$T100=0,Tier2!AM99,'PNGC T2 Allocation'!AM99)+T2Remarketing!AM99","v":15796.385901642005},{"$f":"Tier1!AN99+IF(Init!$S100=0,0,SliceResource!AN99)+IF(Init!$T100=0,Tier2!AN99,'PNGC T2 Allocation'!AN99)+T2Remarketing!AN99","v":1304.2549866666652},{"$f":"Tier1!AO99+IF(Init!$S100=0,0,SliceResource!AO99)+IF(Init!$T100=0,Tier2!AO99,'PNGC T2 Allocation'!AO99)+T2Remarketing!AO99","v":953.10941333333233},{"$f":"Tier1!AP99+IF(Init!$S100=0,0,SliceResource!AP99)+IF(Init!$T100=0,Tier2!AP99,'PNGC T2 Allocation'!AP99)+T2Remarketing!AP99","v":0},{"$f":"Tier1!AQ99+IF(Init!$S100=0,0,SliceResource!AQ99)+IF(Init!$T100=0,Tier2!AQ99,'PNGC T2 Allocation'!AQ99)+T2Remarketing!AQ99","v":0},{"$f":"Tier1!AR99+IF(Init!$S100=0,0,SliceResource!AR99)+IF(Init!$T100=0,Tier2!AR99,'PNGC T2 Allocation'!AR99)+T2Remarketing!AR99","v":0},{"$f":"Tier1!AS99+IF(Init!$S100=0,0,SliceResource!AS99)+IF(Init!$T100=0,Tier2!AS99,'PNGC T2 Allocation'!AS99)+T2Remarketing!AS99","v":0},{"$f":"Tier1!AT99+IF(Init!$S100=0,0,SliceResource!AT99)+IF(Init!$T100=0,Tier2!AT99,'PNGC T2 Allocation'!AT99)+T2Remarketing!AT99","v":4796.2925316128994},{"$f":"Tier1!AU99+IF(Init!$S100=0,0,SliceResource!AU99)+IF(Init!$T100=0,Tier2!AU99,'PNGC T2 Allocation'!AU99)+T2Remarketing!AU99","v":3781.6921883870937},{"$f":"Tier1!AV99+IF(Init!$S100=0,0,SliceResource!AV99)+IF(Init!$T100=0,Tier2!AV99,'PNGC T2 Allocation'!AV99)+T2Remarketing!AV99","v":4922.5107561290342},{"$f":"Tier1!AW99+IF(Init!$S100=0,0,SliceResource!AW99)+IF(Init!$T100=0,Tier2!AW99,'PNGC T2 Allocation'!AW99)+T2Remarketing!AW99","v":3881.210403870969},{"$f":"Tier1!AX99+IF(Init!$S100=0,0,SliceResource!AX99)+IF(Init!$T100=0,Tier2!AX99,'PNGC T2 Allocation'!AX99)+T2Remarketing!AX99","v":9781.9124000000011},{"$f":"Tier1!AY99+IF(Init!$S100=0,0,SliceResource!AY99)+IF(Init!$T100=0,Tier2!AY99,'PNGC T2 Allocation'!AY99)+T2Remarketing!AY99","v":7825.5299199999999}]
[null,10352,"Skamania County PUD #1",{"$f":"Tier1!D108+IF(Init!$S109=0,0,SliceResource!D108)+IF(Init!$T109=0,Tier2!D108,'PNGC T2 Allocation'!D108)+T2Remarketing!D108","v":6906.4549999999999},{"$f":"Tier1!E108+IF(Init!$S109=0,0,SliceResource!E108)+IF(Init!$T109=0,Tier2!E108,'PNGC T2 Allocation'!E108)+T2Remarketing!E108","v":4016.9380000000001},{"$f":"Tier1!F108+IF(Init!$S109=0,0,SliceResource!F108)+IF(Init!$T109=0,Tier2!F108,'PNGC T2 Allocation'!F108)+T2Remarketing!F108","v":7528.857},{"$f":"Tier1!G108+IF(Init!$S109=0,0,SliceResource!G108)+IF(Init!$T109=0,Tier2!G108,'PNGC T2 Allocation'!G108)+T2Remarketing!G108","v":4696.777},{"$f":"Tier1!H108+IF(Init!$S109=0,0,SliceResource!H108)+IF(Init!$T109=0,Tier2!H108,'PNGC T2 Allocation'!H108)+T2Remarketing!H108","v":8826.5370000000003},{"$f":"Tier1!I108+IF(Init!$S109=0,0,SliceResource!I108)+IF(Init!$T109=0,Tier2!I108,'PNGC T2 Allocation'!I108)+T2Remarketing!I108","v":6156.5969999999998},{"$f":"Tier1!J108+IF(Init!$S109=0,0,SliceResource!J108)+IF(Init!$T109=0,Tier2!J108,'PNGC T2 Allocation'!J108)+T2Remarketing!J108","v":10273.601000000001},{"$f":"Tier1!K108+IF(Init!$S109=0,0,SliceResource!K108)+IF(Init!$T109=0,Tier2!K108,'PNGC T2 Allocation'!K108)+T2Remarketing!K108","v":6468.1980000000003},{"$f":"Tier1!L108+IF(Init!$S109=0,0,SliceResource!L108)+IF(Init!$T109=0,Tier2!L108,'PNGC T2 Allocation'!L108)+T2Remarketing!L108","v":8792.4189999999999},{"$f":"Tier1!M108+IF(Init!$S109=0,0,SliceResource!M108)+IF(Init!$T109=0,Tier2!M108,'PNGC T2 Allocation'!M108)+T2Remarketing!M108","v":5182.8639999999996},{"$f":"Tier1!N108+IF(Init!$S109=0,0,SliceResource!N108)+IF(Init!$T109=0,Tier2!N108,'PNGC T2 Allocation'!N108)+T2Remarketing!N108","v":7962.0280000000002},{"$f":"Tier1!O108+IF(Init!$S109=0,0,SliceResource!O108)+IF(Init!$T109=0,Tier2!O108,'PNGC T2 Allocation'!O108)+T2Remarketing!O108","v":5000.4229999999998},{"$f":"Tier1!P108+IF(Init!$S109=0,0,SliceResource!P108)+IF(Init!$T109=0,Tier2!P108,'PNGC T2 Allocation'!P108)+T2Remarketing!P108","v":7418.415},{"$f":"Tier1!Q108+IF(Init!$S109=0,0,SliceResource!Q108)+IF(Init!$T109=0,Tier2!Q108,'PNGC T2 Allocation'!Q108)+T2Remarketing!Q108","v":4137.9560000000001},{"$f":"Tier1!R108+IF(Init!$S109=0,0,SliceResource!R108)+IF(Init!$T109=0,Tier2!R108,'PNGC T2 Allocation'!R108)+T2Remarketing!R108","v":6094.8620000000001},{"$f":"Tier1!S108+IF(Init!$S109=0,0,SliceResource!S108)+IF(Init!$T109=0,Tier2!S108,'PNGC T2 Allocation'!S108)+T2Remarketing!S108","v":3448.7049999999999},{"$f":"Tier1!T108+IF(Init!$S109=0,0,SliceResource!T108)+IF(Init!$T109=0,Tier2!T108,'PNGC T2 Allocation'!T108)+T2Remarketing!T108","v":5658.5420000000004},{"$f":"Tier1!U108+IF(Init!$S109=0,0,SliceResource!U108)+IF(Init!$T109=0,Tier2!U108,'PNGC T2 Allocation'!U108)+T2Remarketing!U108","v":3262.7330000000002},{"$f":"Tier1!V108+IF(Init!$S109=0,0,SliceResource!V108)+IF(Init!$T109=0,Tier2!V108,'PNGC T2 Allocation'!V108)+T2Remarketing!V108","v":5996.3580000000002},{"$f":"Tier1!W108+IF(Init!$S109=0,0,SliceResource!W108)+IF(Init!$T109=0,Tier2!W108,'PNGC T2 Allocation'!W108)+T2Remarketing!W108","v":3360.1109999999999},{"$f":"Tier1!X108+IF(Init!$S109=0,0,SliceResource!X108)+IF(Init!$T109=0,Tier2!X108,'PNGC T2 Allocation'!X108)+T2Remarketing!X108","v":6396.2730000000001},{"$f":"Tier1!Y108+IF(Init!$S109=0,0,SliceResource!Y108)+IF(Init!$T109=0,Tier2!Y108,'PNGC T2 Allocation'!Y108)+T2Remarketing!Y108","v":3210.9920000000002},{"$f":"Tier1!Z108+IF(Init!$S109=0,0,SliceResource!Z108)+IF(Init!$T109=0,Tier2!Z108,'PNGC T2 Allocation'!Z108)+T2Remarketing!Z108","v":5344.2790000000005},{"$f":"Tier1!AA108+IF(Init!$S109=0,0,SliceResource!AA108)+IF(Init!$T109=0,Tier2!AA108,'PNGC T2 Allocation'!AA108)+T2Remarketing!AA108","v":3394.4760000000001},{"$f":"Tier1!AB108+IF(Init!$S109=0,0,SliceResource!AB108)+IF(Init!$T109=0,Tier2!AB108,'PNGC T2 Allocation'!AB108)+T2Remarketing!AB108","v":7187.63},{"$f":"Tier1!AC108+IF(Init!$S109=0,0,SliceResource!AC108)+IF(Init!$T109=0,Tier2!AC108,'PNGC T2 Allocation'!AC108)+T2Remarketing!AC108","v":3765.761},{"$f":"Tier1!AD108+IF(Init!$S109=0,0,SliceResource!AD108)+IF(Init!$T109=0,Tier2!AD108,'PNGC T2 Allocation'!AD108)+T2Remarketing!AD108","v":7549.5439999999999},{"$f":"Tier1!AE108+IF(Init!$S109=0,0,SliceResource!AE108)+IF(Init!$T109=0,Tier2!AE108,'PNGC T2 Allocation'!AE108)+T2Remarketing!AE108","v":4709.683},{"$f":"Tier1!AF108+IF(Init!$S109=0,0,SliceResource!AF108)+IF(Init!$T109=0,Tier2!AF108,'PNGC T2 Allocation'!AF108)+T2Remarketing!AF108","v":8850.8050000000003},{"$f":"Tier1!AG108+IF(Init!$S109=0,0,SliceResource!AG108)+IF(Init!$T109=0,Tier2!AG108,'PNGC T2 Allocation'!AG108)+T2Remarketing!AG108","v":6173.5230000000001},{"$f":"Tier1!AH108+IF(Init!$S109=0,0,SliceResource!AH108)+IF(Init!$T109=0,Tier2!AH108,'PNGC T2 Allocation'!AH108)+T2Remarketing!AH108","v":10301.835999999999},{"$f":"Tier1!AI108+IF(Init!$S109=0,0,SliceResource!AI108)+IF(Init!$T109=0,Tier2!AI108,'PNGC T2 Allocation'!AI108)+T2Remarketing!AI108","v":6485.9740000000002},{"$f":"Tier1!AJ108+IF(Init!$S109=0,0,SliceResource!AJ108)+IF(Init!$T109=0,Tier2!AJ108,'PNGC T2 Allocation'!AJ108)+T2Remarketing!AJ108","v":8463.0959999999995},{"$f":"Tier1!AK108+IF(Init!$S109=0,0,SliceResource!AK108)+IF(Init!$T109=0,Tier2!AK108,'PNGC T2 Allocation'!AK108)+T2Remarketing!AK108","v":5067.3559999999998},{"$f":"Tier1!AL108+IF(Init!$S109=0,0,SliceResource!AL108)+IF(Init!$T109=0,Tier2!AL108,'PNGC T2 Allocation'!AL108)+T2Remarketing!AL108","v":7983.9080000000004},{"$f":"Tier1!AM108+IF(Init!$S109=0,0,SliceResource!AM108)+IF(Init!$T109=0,Tier2!AM108,'PNGC T2 Allocation'!AM108)+T2Remarketing!AM108","v":5014.165},{"$f":"Tier1!AN108+IF(Init!$S109=0,0,SliceResource!AN108)+IF(Init!$T109=0,Tier2!AN108,'PNGC T2 Allocation'!AN108)+T2Remarketing!AN108","v":7438.7979999999998},{"$f":"Tier1!AO108+IF(Init!$S109=0,0,SliceResource!AO108)+IF(Init!$T109=0,Tier2!AO108,'PNGC T2 Allocation'!AO108)+T2Remarketing!AO108","v":4149.326},{"$f":"Tier1!AP108+IF(Init!$S109=0,0,SliceResource!AP108)+IF(Init!$T109=0,Tier2!AP108,'PNGC T2 Allocation'!AP108)+T2Remarketing!AP108","v":6111.6009999999997},{"$f":"Tier1!AQ108+IF(Init!$S109=0,0,SliceResource!AQ108)+IF(Init!$T109=0,Tier2!AQ108,'PNGC T2 Allocation'!AQ108)+T2Remarketing!AQ108","v":3458.1759999999999},{"$f":"Tier1!AR108+IF(Init!$S109=0,0,SliceResource!AR108)+IF(Init!$T109=0,Tier2!AR108,'PNGC T2 Allocation'!AR108)+T2Remarketing!AR108","v":5674.085},{"$f":"Tier1!AS108+IF(Init!$S109=0,0,SliceResource!AS108)+IF(Init!$T109=0,Tier2!AS108,'PNGC T2 Allocation'!AS108)+T2Remarketing!AS108","v":3271.6950000000002},{"$f":"Tier1!AT108+IF(Init!$S109=0,0,SliceResource!AT108)+IF(Init!$T109=0,Tier2!AT108,'PNGC T2 Allocation'!AT108)+T2Remarketing!AT108","v":6012.826},{"$f":"Tier1!AU108+IF(Init!$S109=0,0,SliceResource!AU108)+IF(Init!$T109=0,Tier2!AU108,'PNGC T2 Allocation'!AU108)+T2Remarketing!AU108","v":3369.3380000000002},{"$f":"Tier1!AV108+IF(Init!$S109=0,0,SliceResource!AV108)+IF(Init!$T109=0,Tier2!AV108,'PNGC T2 Allocation'!AV108)+T2Remarketing!AV108","v":6183.2269999999999},{"$f":"Tier1!AW108+IF(Init!$S109=0,0,SliceResource!AW108)+IF(Init!$T109=0,Tier2!AW108,'PNGC T2 Allocation'!AW108)+T2Remarketing!AW108","v":3450.4270000000001},{"$f":"Tier1!AX108+IF(Init!$S109=0,0,SliceResource!AX108)+IF(Init!$T109=0,Tier2!AX108,'PNGC T2 Allocation'!AX108)+T2Remarketing!AX108","v":5575.7179999999998},{"$f":"Tier1!AY108+IF(Init!$S109=0,0,SliceResource!AY108)+IF(Init!$T109=0,Tier2!AY108,'PNGC T2 Allocation'!AY108)+T2Remarketing!AY108","v":3187.0410000000002}]
[null,10379,"Steilacoom, Town of",{"$f":"Tier1!D117+IF(Init!$S118=0,0,SliceResource!D117)+IF(Init!$T118=0,Tier2!D117,'PNGC T2 Allocation'!D117)+T2Remarketing!D117","v":1990.056},{"$f":"Tier1!E117+IF(Init!$S118=0,0,SliceResource!E117)+IF(Init!$T118=0,Tier2!E117,'PNGC T2 Allocation'!E117)+T2Remarketing!E117","v":1190.402},{"$f":"Tier1!F117+IF(Init!$S118=0,0,SliceResource!F117)+IF(Init!$T118=0,Tier2!F117,'PNGC T2 Allocation'!F117)+T2Remarketing!F117","v":2353.6559999999999},{"$f":"Tier1!G117+IF(Init!$S118=0,0,SliceResource!G117)+IF(Init!$T118=0,Tier2!G117,'PNGC T2 Allocation'!G117)+T2Remarketing!G117","v":1619.9749999999999},{"$f":"Tier1!H117+IF(Init!$S118=0,0,SliceResource!H117)+IF(Init!$T118=0,Tier2!H117,'PNGC T2 Allocation'!H117)+T2Remarketing!H117","v":2744.2979999999998},{"$f":"Tier1!I117+IF(Init!$S118=0,0,SliceResource!I117)+IF(Init!$T118=0,Tier2!I117,'PNGC T2 Allocation'!I117)+T2Remarketing!I117","v":1788.55},{"$f":"Tier1!J117+IF(Init!$S118=0,0,SliceResource!J117)+IF(Init!$T118=0,Tier2!J117,'PNGC T2 Allocation'!J117)+T2Remarketing!J117","v":2733.873},{"$f":"Tier1!K117+IF(Init!$S118=0,0,SliceResource!K117)+IF(Init!$T118=0,Tier2!K117,'PNGC T2 Allocation'!K117)+T2Remarketing!K117","v":1880.6790000000001},{"$f":"Tier1!L117+IF(Init!$S118=0,0,SliceResource!L117)+IF(Init!$T118=0,Tier2!L117,'PNGC T2 Allocation'!L117)+T2Remarketing!L117","v":2419.549},{"$f":"Tier1!M117+IF(Init!$S118=0,0,SliceResource!M117)+IF(Init!$T118=0,Tier2!M117,'PNGC T2 Allocation'!M117)+T2Remarketing!M117","v":1549.9939999999999},{"$f":"Tier1!N117+IF(Init!$S118=0,0,SliceResource!N117)+IF(Init!$T118=0,Tier2!N117,'PNGC T2 Allocation'!N117)+T2Remarketing!N117","v":2269.652},{"$f":"Tier1!O117+IF(Init!$S118=0,0,SliceResource!O117)+IF(Init!$T118=0,Tier2!O117,'PNGC T2 Allocation'!O117)+T2Remarketing!O117","v":1420.9849999999999},{"$f":"Tier1!P117+IF(Init!$S118=0,0,SliceResource!P117)+IF(Init!$T118=0,Tier2!P117,'PNGC T2 Allocation'!P117)+T2Remarketing!P117","v":1970.991},{"$f":"Tier1!Q117+IF(Init!$S118=0,0,SliceResource!Q117)+IF(Init!$T118=0,Tier2!Q117,'PNGC T2 Allocation'!Q117)+T2Remarketing!Q117","v":1244.8389999999999},{"$f":"Tier1!R117+IF(Init!$S118=0,0,SliceResource!R117)+IF(Init!$T118=0,Tier2!R117,'PNGC T2 Allocation'!R117)+T2Remarketing!R117","v":1617.3789999999999},{"$f":"Tier1!S117+IF(Init!$S118=0,0,SliceResource!S117)+IF(Init!$T118=0,Tier2!S117,'PNGC T2 Allocation'!S117)+T2Remarketing!S117","v":1116.8040000000001},{"$f":"Tier1!T117+IF(Init!$S118=0,0,SliceResource!T117)+IF(Init!$T118=0,Tier2!T117,'PNGC T2 Allocation'!T117)+T2Remarketing!T117","v":1518.2439999999999},{"$f":"Tier1!U117+IF(Init!$S118=0,0,SliceResource!U117)+IF(Init!$T118=0,Tier2!U117,'PNGC T2 Allocation'!U117)+T2Remarketing!U117","v":928.65},{"$f":"Tier1!V117+IF(Init!$S118=0,0,SliceResource!V117)+IF(Init!$T118=0,Tier2!V117,'PNGC T2 Allocation'!V117)+T2Remarketing!V117","v":1608.35},{"$f":"Tier1!W117+IF(Init!$S118=0,0,SliceResource!W117)+IF(Init!$T118=0,Tier2!W117,'PNGC T2 Allocation'!W117)+T2Remarketing!W117","v":1110.595},{"$f":"Tier1!X117+IF(Init!$S118=0,0,SliceResource!X117)+IF(Init!$T118=0,Tier2!X117,'PNGC T2 Allocation'!X117)+T2Remarketing!X117","v":1684.79},{"$f":"Tier1!Y117+IF(Init!$S118=0,0,SliceResource!Y117)+IF(Init!$T118=0,Tier2!Y117,'PNGC T2 Allocation'!Y117)+T2Remarketing!Y117","v":1050.769},{"$f":"Tier1!Z117+IF(Init!$S118=0,0,SliceResource!Z117)+IF(Init!$T118=0,Tier2!Z117,'PNGC T2 Allocation'!Z117)+T2Remarketing!Z117","v":1519.6659999999999},{"$f":"Tier1!AA117+IF(Init!$S118=0,0,SliceResource!AA117)+IF(Init!$T118=0,Tier2!AA117,'PNGC T2 Allocation'!AA117)+T2Remarketing!AA117","v":983.47799999999995},{"$f":"Tier1!AB117+IF(Init!$S118=0,0,SliceResource!AB117)+IF(Init!$T118=0,Tier2!AB117,'PNGC T2 Allocation'!AB117)+T2Remarketing!AB117","v":2000.3389999999999},{"$f":"Tier1!AC117+IF(Init!$S118=0,0,SliceResource!AC117)+IF(Init!$T118=0,Tier2!AC117,'PNGC T2 Allocation'!AC117)+T2Remarketing!AC117","v":1196.5530000000001},{"$f":"Tier1!AD117+IF(Init!$S118=0,0,SliceResource!AD117)+IF(Init!$T118=0,Tier2!AD117,'PNGC T2 Allocation'!AD117)+T2Remarketing!AD117","v":2364.1210000000001},{"$f":"Tier1!AE117+IF(Init!$S118=0,0,SliceResource!AE117)+IF(Init!$T118=0,Tier2!AE117,'PNGC T2 Allocation'!AE117)+T2Remarketing!AE117","v":1627.1769999999999},{"$f":"Tier1!AF117+IF(Init!$S118=0,0,SliceResource!AF117)+IF(Init!$T118=0,Tier2!AF117,'PNGC T2 Allocation'!AF117)+T2Remarketing!AF117","v":2753.8989999999999},{"$f":"Tier1!AG117+IF(Init!$S118=0,0,SliceResource!AG117)+IF(Init!$T118=0,Tier2!AG117,'PNGC T2 Allocation'!AG117)+T2Remarketing!AG117","v":1794.808},{"$f":"Tier1!AH117+IF(Init!$S118=0,0,SliceResource!AH117)+IF(Init!$T118=0,Tier2!AH117,'PNGC T2 Allocation'!AH117)+T2Remarketing!AH117","v":2743.317},{"$f":"Tier1!AI117+IF(Init!$S118=0,0,SliceResource!AI117)+IF(Init!$T118=0,Tier2!AI117,'PNGC T2 Allocation'!AI117)+T2Remarketing!AI117","v":1887.1759999999999},{"$f":"Tier1!AJ117+IF(Init!$S118=0,0,SliceResource!AJ117)+IF(Init!$T118=0,Tier2!AJ117,'PNGC T2 Allocation'!AJ117)+T2Remarketing!AJ117","v":2358.252},{"$f":"Tier1!AK117+IF(Init!$S118=0,0,SliceResource!AK117)+IF(Init!$T118=0,Tier2!AK117,'PNGC T2 Allocation'!AK117)+T2Remarketing!AK117","v":1510.7260000000001},{"$f":"Tier1!AL117+IF(Init!$S118=0,0,SliceResource!AL117)+IF(Init!$T118=0,Tier2!AL117,'PNGC T2 Allocation'!AL117)+T2Remarketing!AL117","v":2279.759},{"$f":"Tier1!AM117+IF(Init!$S118=0,0,SliceResource!AM117)+IF(Init!$T118=0,Tier2!AM117,'PNGC T2 Allocation'!AM117)+T2Remarketing!AM117","v":1427.3130000000001},{"$f":"Tier1!AN117+IF(Init!$S118=0,0,SliceResource!AN117)+IF(Init!$T118=0,Tier2!AN117,'PNGC T2 Allocation'!AN117)+T2Remarketing!AN117","v":1981.0630000000001},{"$f":"Tier1!AO117+IF(Init!$S118=0,0,SliceResource!AO117)+IF(Init!$T118=0,Tier2!AO117,'PNGC T2 Allocation'!AO117)+T2Remarketing!AO117","v":1251.201},{"$f":"Tier1!AP117+IF(Init!$S118=0,0,SliceResource!AP117)+IF(Init!$T118=0,Tier2!AP117,'PNGC T2 Allocation'!AP117)+T2Remarketing!AP117","v":1626.614},{"$f":"Tier1!AQ117+IF(Init!$S118=0,0,SliceResource!AQ117)+IF(Init!$T118=0,Tier2!AQ117,'PNGC T2 Allocation'!AQ117)+T2Remarketing!AQ117","v":1123.181},{"$f":"Tier1!AR117+IF(Init!$S118=0,0,SliceResource!AR117)+IF(Init!$T118=0,Tier2!AR117,'PNGC T2 Allocation'!AR117)+T2Remarketing!AR117","v":1527.931},{"$f":"Tier1!AS117+IF(Init!$S118=0,0,SliceResource!AS117)+IF(Init!$T118=0,Tier2!AS117,'PNGC T2 Allocation'!AS117)+T2Remarketing!AS117","v":934.57500000000005},{"$f":"Tier1!AT117+IF(Init!$S118=0,0,SliceResource!AT117)+IF(Init!$T118=0,Tier2!AT117,'PNGC T2 Allocation'!AT117)+T2Remarketing!AT117","v":1618.557},{"$f":"Tier1!AU117+IF(Init!$S118=0,0,SliceResource!AU117)+IF(Init!$T118=0,Tier2!AU117,'PNGC T2 Allocation'!AU117)+T2Remarketing!AU117","v":1117.643},{"$f":"Tier1!AV117+IF(Init!$S118=0,0,SliceResource!AV117)+IF(Init!$T118=0,Tier2!AV117,'PNGC T2 Allocation'!AV117)+T2Remarketing!AV117","v":1695.4179999999999},{"$f":"Tier1!AW117+IF(Init!$S118=0,0,SliceResource!AW117)+IF(Init!$T118=0,Tier2!AW117,'PNGC T2 Allocation'!AW117)+T2Remarketing!AW117","v":1057.3969999999999},{"$f":"Tier1!AX117+IF(Init!$S118=0,0,SliceResource!AX117)+IF(Init!$T118=0,Tier2!AX117,'PNGC T2 Allocation'!AX117)+T2Remarketing!AX117","v":1529.145},{"$f":"Tier1!AY117+IF(Init!$S118=0,0,SliceResource!AY117)+IF(Init!$T118=0,Tier2!AY117,'PNGC T2 Allocation'!AY117)+T2Remarketing!AY117","v":989.61199999999997}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"Tier1!D126+IF(Init!$S127=0,0,SliceResource!D126)+IF(Init!$T127=0,Tier2!D126,'PNGC T2 Allocation'!D126)+T2Remarketing!D126","v":2145.6309999999999},{"$f":"Tier1!E126+IF(Init!$S127=0,0,SliceResource!E126)+IF(Init!$T127=0,Tier2!E126,'PNGC T2 Allocation'!E126)+T2Remarketing!E126","v":1374.405},{"$f":"Tier1!F126+IF(Init!$S127=0,0,SliceResource!F126)+IF(Init!$T127=0,Tier2!F126,'PNGC T2 Allocation'!F126)+T2Remarketing!F126","v":2594.9609999999998},{"$f":"Tier1!G126+IF(Init!$S127=0,0,SliceResource!G126)+IF(Init!$T127=0,Tier2!G126,'PNGC T2 Allocation'!G126)+T2Remarketing!G126","v":1758.39},{"$f":"Tier1!H126+IF(Init!$S127=0,0,SliceResource!H126)+IF(Init!$T127=0,Tier2!H126,'PNGC T2 Allocation'!H126)+T2Remarketing!H126","v":3251.6779999999999},{"$f":"Tier1!I126+IF(Init!$S127=0,0,SliceResource!I126)+IF(Init!$T127=0,Tier2!I126,'PNGC T2 Allocation'!I126)+T2Remarketing!I126","v":2381.895},{"$f":"Tier1!J126+IF(Init!$S127=0,0,SliceResource!J126)+IF(Init!$T127=0,Tier2!J126,'PNGC T2 Allocation'!J126)+T2Remarketing!J126","v":3393.4929999999999},{"$f":"Tier1!K126+IF(Init!$S127=0,0,SliceResource!K126)+IF(Init!$T127=0,Tier2!K126,'PNGC T2 Allocation'!K126)+T2Remarketing!K126","v":2314.009},{"$f":"Tier1!L126+IF(Init!$S127=0,0,SliceResource!L126)+IF(Init!$T127=0,Tier2!L126,'PNGC T2 Allocation'!L126)+T2Remarketing!L126","v":3095.154},{"$f":"Tier1!M126+IF(Init!$S127=0,0,SliceResource!M126)+IF(Init!$T127=0,Tier2!M126,'PNGC T2 Allocation'!M126)+T2Remarketing!M126","v":1976.9739999999999},{"$f":"Tier1!N126+IF(Init!$S127=0,0,SliceResource!N126)+IF(Init!$T127=0,Tier2!N126,'PNGC T2 Allocation'!N126)+T2Remarketing!N126","v":2551.3000000000002},{"$f":"Tier1!O126+IF(Init!$S127=0,0,SliceResource!O126)+IF(Init!$T127=0,Tier2!O126,'PNGC T2 Allocation'!O126)+T2Remarketing!O126","v":1740.8610000000001},{"$f":"Tier1!P126+IF(Init!$S127=0,0,SliceResource!P126)+IF(Init!$T127=0,Tier2!P126,'PNGC T2 Allocation'!P126)+T2Remarketing!P126","v":2414.143},{"$f":"Tier1!Q126+IF(Init!$S127=0,0,SliceResource!Q126)+IF(Init!$T127=0,Tier2!Q126,'PNGC T2 Allocation'!Q126)+T2Remarketing!Q126","v":1510.1420000000001},{"$f":"Tier1!R126+IF(Init!$S127=0,0,SliceResource!R126)+IF(Init!$T127=0,Tier2!R126,'PNGC T2 Allocation'!R126)+T2Remarketing!R126","v":1819.46},{"$f":"Tier1!S126+IF(Init!$S127=0,0,SliceResource!S126)+IF(Init!$T127=0,Tier2!S126,'PNGC T2 Allocation'!S126)+T2Remarketing!S126","v":1174.4849999999999},{"$f":"Tier1!T126+IF(Init!$S127=0,0,SliceResource!T126)+IF(Init!$T127=0,Tier2!T126,'PNGC T2 Allocation'!T126)+T2Remarketing!T126","v":1647.047},{"$f":"Tier1!U126+IF(Init!$S127=0,0,SliceResource!U126)+IF(Init!$T127=0,Tier2!U126,'PNGC T2 Allocation'!U126)+T2Remarketing!U126","v":1069.002},{"$f":"Tier1!V126+IF(Init!$S127=0,0,SliceResource!V126)+IF(Init!$T127=0,Tier2!V126,'PNGC T2 Allocation'!V126)+T2Remarketing!V126","v":1619.56},{"$f":"Tier1!W126+IF(Init!$S127=0,0,SliceResource!W126)+IF(Init!$T127=0,Tier2!W126,'PNGC T2 Allocation'!W126)+T2Remarketing!W126","v":1004.973},{"$f":"Tier1!X126+IF(Init!$S127=0,0,SliceResource!X126)+IF(Init!$T127=0,Tier2!X126,'PNGC T2 Allocation'!X126)+T2Remarketing!X126","v":1726.421},{"$f":"Tier1!Y126+IF(Init!$S127=0,0,SliceResource!Y126)+IF(Init!$T127=0,Tier2!Y126,'PNGC T2 Allocation'!Y126)+T2Remarketing!Y126","v":945.51499999999999},{"$f":"Tier1!Z126+IF(Init!$S127=0,0,SliceResource!Z126)+IF(Init!$T127=0,Tier2!Z126,'PNGC T2 Allocation'!Z126)+T2Remarketing!Z126","v":1550.854},{"$f":"Tier1!AA126+IF(Init!$S127=0,0,SliceResource!AA126)+IF(Init!$T127=0,Tier2!AA126,'PNGC T2 Allocation'!AA126)+T2Remarketing!AA126","v":1072.095},{"$f":"Tier1!AB126+IF(Init!$S127=0,0,SliceResource!AB126)+IF(Init!$T127=0,Tier2!AB126,'PNGC T2 Allocation'!AB126)+T2Remarketing!AB126","v":2237.4079999999999},{"$f":"Tier1!AC126+IF(Init!$S127=0,0,SliceResource!AC126)+IF(Init!$T127=0,Tier2!AC126,'PNGC T2 Allocation'!AC126)+T2Remarketing!AC126","v":1297.0550000000001},{"$f":"Tier1!AD126+IF(Init!$S127=0,0,SliceResource!AD126)+IF(Init!$T127=0,Tier2!AD126,'PNGC T2 Allocation'!AD126)+T2Remarketing!AD126","v":2605.596},{"$f":"Tier1!AE126+IF(Init!$S127=0,0,SliceResource!AE126)+IF(Init!$T127=0,Tier2!AE126,'PNGC T2 Allocation'!AE126)+T2Remarketing!AE126","v":1765.596},{"$f":"Tier1!AF126+IF(Init!$S127=0,0,SliceResource!AF126)+IF(Init!$T127=0,Tier2!AF126,'PNGC T2 Allocation'!AF126)+T2Remarketing!AF126","v":3265.0030000000002},{"$f":"Tier1!AG126+IF(Init!$S127=0,0,SliceResource!AG126)+IF(Init!$T127=0,Tier2!AG126,'PNGC T2 Allocation'!AG126)+T2Remarketing!AG126","v":2391.6559999999999},{"$f":"Tier1!AH126+IF(Init!$S127=0,0,SliceResource!AH126)+IF(Init!$T127=0,Tier2!AH126,'PNGC T2 Allocation'!AH126)+T2Remarketing!AH126","v":3407.4},{"$f":"Tier1!AI126+IF(Init!$S127=0,0,SliceResource!AI126)+IF(Init!$T127=0,Tier2!AI126,'PNGC T2 Allocation'!AI126)+T2Remarketing!AI126","v":2323.4920000000002},{"$f":"Tier1!AJ126+IF(Init!$S127=0,0,SliceResource!AJ126)+IF(Init!$T127=0,Tier2!AJ126,'PNGC T2 Allocation'!AJ126)+T2Remarketing!AJ126","v":2985.0619999999999},{"$f":"Tier1!AK126+IF(Init!$S127=0,0,SliceResource!AK126)+IF(Init!$T127=0,Tier2!AK126,'PNGC T2 Allocation'!AK126)+T2Remarketing!AK126","v":1932.2260000000001},{"$f":"Tier1!AL126+IF(Init!$S127=0,0,SliceResource!AL126)+IF(Init!$T127=0,Tier2!AL126,'PNGC T2 Allocation'!AL126)+T2Remarketing!AL126","v":2561.7559999999999},{"$f":"Tier1!AM126+IF(Init!$S127=0,0,SliceResource!AM126)+IF(Init!$T127=0,Tier2!AM126,'PNGC T2 Allocation'!AM126)+T2Remarketing!AM126","v":1747.9949999999999},{"$f":"Tier1!AN126+IF(Init!$S127=0,0,SliceResource!AN126)+IF(Init!$T127=0,Tier2!AN126,'PNGC T2 Allocation'!AN126)+T2Remarketing!AN126","v":2424.0360000000001},{"$f":"Tier1!AO126+IF(Init!$S127=0,0,SliceResource!AO126)+IF(Init!$T127=0,Tier2!AO126,'PNGC T2 Allocation'!AO126)+T2Remarketing!AO126","v":1516.33},{"$f":"Tier1!AP126+IF(Init!$S127=0,0,SliceResource!AP126)+IF(Init!$T127=0,Tier2!AP126,'PNGC T2 Allocation'!AP126)+T2Remarketing!AP126","v":1826.9169999999999},{"$f":"Tier1!AQ126+IF(Init!$S127=0,0,SliceResource!AQ126)+IF(Init!$T127=0,Tier2!AQ126,'PNGC T2 Allocation'!AQ126)+T2Remarketing!AQ126","v":1179.298},{"$f":"Tier1!AR126+IF(Init!$S127=0,0,SliceResource!AR126)+IF(Init!$T127=0,Tier2!AR126,'PNGC T2 Allocation'!AR126)+T2Remarketing!AR126","v":1653.798},{"$f":"Tier1!AS126+IF(Init!$S127=0,0,SliceResource!AS126)+IF(Init!$T127=0,Tier2!AS126,'PNGC T2 Allocation'!AS126)+T2Remarketing!AS126","v":1073.383},{"$f":"Tier1!AT126+IF(Init!$S127=0,0,SliceResource!AT126)+IF(Init!$T127=0,Tier2!AT126,'PNGC T2 Allocation'!AT126)+T2Remarketing!AT126","v":1626.1980000000001},{"$f":"Tier1!AU126+IF(Init!$S127=0,0,SliceResource!AU126)+IF(Init!$T127=0,Tier2!AU126,'PNGC T2 Allocation'!AU126)+T2Remarketing!AU126","v":1009.092},{"$f":"Tier1!AV126+IF(Init!$S127=0,0,SliceResource!AV126)+IF(Init!$T127=0,Tier2!AV126,'PNGC T2 Allocation'!AV126)+T2Remarketing!AV126","v":1670.5070000000001},{"$f":"Tier1!AW126+IF(Init!$S127=0,0,SliceResource!AW126)+IF(Init!$T127=0,Tier2!AW126,'PNGC T2 Allocation'!AW126)+T2Remarketing!AW126","v":1012.38},{"$f":"Tier1!AX126+IF(Init!$S127=0,0,SliceResource!AX126)+IF(Init!$T127=0,Tier2!AX126,'PNGC T2 Allocation'!AX126)+T2Remarketing!AX126","v":1621.106},{"$f":"Tier1!AY126+IF(Init!$S127=0,0,SliceResource!AY126)+IF(Init!$T127=0,Tier2!AY126,'PNGC T2 Allocation'!AY126)+T2Remarketing!AY126","v":1012.5940000000001}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"Tier1!D135+IF(Init!$S136=0,0,SliceResource!D135)+IF(Init!$T136=0,Tier2!D135,'PNGC T2 Allocation'!D135)+T2Remarketing!D135","v":7092.4359999999997},{"$f":"Tier1!E135+IF(Init!$S136=0,0,SliceResource!E135)+IF(Init!$T136=0,Tier2!E135,'PNGC T2 Allocation'!E135)+T2Remarketing!E135","v":5060.393},{"$f":"Tier1!F135+IF(Init!$S136=0,0,SliceResource!F135)+IF(Init!$T136=0,Tier2!F135,'PNGC T2 Allocation'!F135)+T2Remarketing!F135","v":6528.0919999999996},{"$f":"Tier1!G135+IF(Init!$S136=0,0,SliceResource!G135)+IF(Init!$T136=0,Tier2!G135,'PNGC T2 Allocation'!G135)+T2Remarketing!G135","v":5180.8370000000004},{"$f":"Tier1!H135+IF(Init!$S136=0,0,SliceResource!H135)+IF(Init!$T136=0,Tier2!H135,'PNGC T2 Allocation'!H135)+T2Remarketing!H135","v":6800.7030000000004},{"$f":"Tier1!I135+IF(Init!$S136=0,0,SliceResource!I135)+IF(Init!$T136=0,Tier2!I135,'PNGC T2 Allocation'!I135)+T2Remarketing!I135","v":5340.5190000000002},{"$f":"Tier1!J135+IF(Init!$S136=0,0,SliceResource!J135)+IF(Init!$T136=0,Tier2!J135,'PNGC T2 Allocation'!J135)+T2Remarketing!J135","v":6832.3429999999998},{"$f":"Tier1!K135+IF(Init!$S136=0,0,SliceResource!K135)+IF(Init!$T136=0,Tier2!K135,'PNGC T2 Allocation'!K135)+T2Remarketing!K135","v":5381.1030000000001},{"$f":"Tier1!L135+IF(Init!$S136=0,0,SliceResource!L135)+IF(Init!$T136=0,Tier2!L135,'PNGC T2 Allocation'!L135)+T2Remarketing!L135","v":6517.7290000000003},{"$f":"Tier1!M135+IF(Init!$S136=0,0,SliceResource!M135)+IF(Init!$T136=0,Tier2!M135,'PNGC T2 Allocation'!M135)+T2Remarketing!M135","v":4782.2190000000001},{"$f":"Tier1!N135+IF(Init!$S136=0,0,SliceResource!N135)+IF(Init!$T136=0,Tier2!N135,'PNGC T2 Allocation'!N135)+T2Remarketing!N135","v":6914.1930000000002},{"$f":"Tier1!O135+IF(Init!$S136=0,0,SliceResource!O135)+IF(Init!$T136=0,Tier2!O135,'PNGC T2 Allocation'!O135)+T2Remarketing!O135","v":5007.4849999999997},{"$f":"Tier1!P135+IF(Init!$S136=0,0,SliceResource!P135)+IF(Init!$T136=0,Tier2!P135,'PNGC T2 Allocation'!P135)+T2Remarketing!P135","v":6727.7849999999999},{"$f":"Tier1!Q135+IF(Init!$S136=0,0,SliceResource!Q135)+IF(Init!$T136=0,Tier2!Q135,'PNGC T2 Allocation'!Q135)+T2Remarketing!Q135","v":4857.6400000000003},{"$f":"Tier1!R135+IF(Init!$S136=0,0,SliceResource!R135)+IF(Init!$T136=0,Tier2!R135,'PNGC T2 Allocation'!R135)+T2Remarketing!R135","v":6739.8270000000002},{"$f":"Tier1!S135+IF(Init!$S136=0,0,SliceResource!S135)+IF(Init!$T136=0,Tier2!S135,'PNGC T2 Allocation'!S135)+T2Remarketing!S135","v":5383.4939999999997},{"$f":"Tier1!T135+IF(Init!$S136=0,0,SliceResource!T135)+IF(Init!$T136=0,Tier2!T135,'PNGC T2 Allocation'!T135)+T2Remarketing!T135","v":7168.4459999999999},{"$f":"Tier1!U135+IF(Init!$S136=0,0,SliceResource!U135)+IF(Init!$T136=0,Tier2!U135,'PNGC T2 Allocation'!U135)+T2Remarketing!U135","v":5152.1779999999999},{"$f":"Tier1!V135+IF(Init!$S136=0,0,SliceResource!V135)+IF(Init!$T136=0,Tier2!V135,'PNGC T2 Allocation'!V135)+T2Remarketing!V135","v":7524.6130000000003},{"$f":"Tier1!W135+IF(Init!$S136=0,0,SliceResource!W135)+IF(Init!$T136=0,Tier2!W135,'PNGC T2 Allocation'!W135)+T2Remarketing!W135","v":5889.0150000000003},{"$f":"Tier1!X135+IF(Init!$S136=0,0,SliceResource!X135)+IF(Init!$T136=0,Tier2!X135,'PNGC T2 Allocation'!X135)+T2Remarketing!X135","v":7943.6459999999997},{"$f":"Tier1!Y135+IF(Init!$S136=0,0,SliceResource!Y135)+IF(Init!$T136=0,Tier2!Y135,'PNGC T2 Allocation'!Y135)+T2Remarketing!Y135","v":5744.9290000000001},{"$f":"Tier1!Z135+IF(Init!$S136=0,0,SliceResource!Z135)+IF(Init!$T136=0,Tier2!Z135,'PNGC T2 Allocation'!Z135)+T2Remarketing!Z135","v":7001.73},{"$f":"Tier1!AA135+IF(Init!$S136=0,0,SliceResource!AA135)+IF(Init!$T136=0,Tier2!AA135,'PNGC T2 Allocation'!AA135)+T2Remarketing!AA135","v":5582.83},{"$f":"Tier1!AB135+IF(Init!$S136=0,0,SliceResource!AB135)+IF(Init!$T136=0,Tier2!AB135,'PNGC T2 Allocation'!AB135)+T2Remarketing!AB135","v":7179.9639999999999},{"$f":"Tier1!AC135+IF(Init!$S136=0,0,SliceResource!AC135)+IF(Init!$T136=0,Tier2!AC135,'PNGC T2 Allocation'!AC135)+T2Remarketing!AC135","v":5122.8360000000002},{"$f":"Tier1!AD135+IF(Init!$S136=0,0,SliceResource!AD135)+IF(Init!$T136=0,Tier2!AD135,'PNGC T2 Allocation'!AD135)+T2Remarketing!AD135","v":6608.674},{"$f":"Tier1!AE135+IF(Init!$S136=0,0,SliceResource!AE135)+IF(Init!$T136=0,Tier2!AE135,'PNGC T2 Allocation'!AE135)+T2Remarketing!AE135","v":5244.7280000000001},{"$f":"Tier1!AF135+IF(Init!$S136=0,0,SliceResource!AF135)+IF(Init!$T136=0,Tier2!AF135,'PNGC T2 Allocation'!AF135)+T2Remarketing!AF135","v":6884.3220000000001},{"$f":"Tier1!AG135+IF(Init!$S136=0,0,SliceResource!AG135)+IF(Init!$T136=0,Tier2!AG135,'PNGC T2 Allocation'!AG135)+T2Remarketing!AG135","v":5406.1059999999998},{"$f":"Tier1!AH135+IF(Init!$S136=0,0,SliceResource!AH135)+IF(Init!$T136=0,Tier2!AH135,'PNGC T2 Allocation'!AH135)+T2Remarketing!AH135","v":6916.6559999999999},{"$f":"Tier1!AI135+IF(Init!$S136=0,0,SliceResource!AI135)+IF(Init!$T136=0,Tier2!AI135,'PNGC T2 Allocation'!AI135)+T2Remarketing!AI135","v":5447.5290000000005},{"$f":"Tier1!AJ135+IF(Init!$S136=0,0,SliceResource!AJ135)+IF(Init!$T136=0,Tier2!AJ135,'PNGC T2 Allocation'!AJ135)+T2Remarketing!AJ135","v":6370.6090000000004},{"$f":"Tier1!AK135+IF(Init!$S136=0,0,SliceResource!AK135)+IF(Init!$T136=0,Tier2!AK135,'PNGC T2 Allocation'!AK135)+T2Remarketing!AK135","v":4674.3019999999997},{"$f":"Tier1!AL135+IF(Init!$S136=0,0,SliceResource!AL135)+IF(Init!$T136=0,Tier2!AL135,'PNGC T2 Allocation'!AL135)+T2Remarketing!AL135","v":6999.6729999999998},{"$f":"Tier1!AM135+IF(Init!$S136=0,0,SliceResource!AM135)+IF(Init!$T136=0,Tier2!AM135,'PNGC T2 Allocation'!AM135)+T2Remarketing!AM135","v":5069.3580000000002},{"$f":"Tier1!AN135+IF(Init!$S136=0,0,SliceResource!AN135)+IF(Init!$T136=0,Tier2!AN135,'PNGC T2 Allocation'!AN135)+T2Remarketing!AN135","v":6810.7870000000003},{"$f":"Tier1!AO135+IF(Init!$S136=0,0,SliceResource!AO135)+IF(Init!$T136=0,Tier2!AO135,'PNGC T2 Allocation'!AO135)+T2Remarketing!AO135","v":4917.5519999999997},{"$f":"Tier1!AP135+IF(Init!$S136=0,0,SliceResource!AP135)+IF(Init!$T136=0,Tier2!AP135,'PNGC T2 Allocation'!AP135)+T2Remarketing!AP135","v":6822.9639999999999},{"$f":"Tier1!AQ135+IF(Init!$S136=0,0,SliceResource!AQ135)+IF(Init!$T136=0,Tier2!AQ135,'PNGC T2 Allocation'!AQ135)+T2Remarketing!AQ135","v":5449.9560000000001},{"$f":"Tier1!AR135+IF(Init!$S136=0,0,SliceResource!AR135)+IF(Init!$T136=0,Tier2!AR135,'PNGC T2 Allocation'!AR135)+T2Remarketing!AR135","v":7168.4459999999999},{"$f":"Tier1!AS135+IF(Init!$S136=0,0,SliceResource!AS135)+IF(Init!$T136=0,Tier2!AS135,'PNGC T2 Allocation'!AS135)+T2Remarketing!AS135","v":5152.1779999999999},{"$f":"Tier1!AT135+IF(Init!$S136=0,0,SliceResource!AT135)+IF(Init!$T136=0,Tier2!AT135,'PNGC T2 Allocation'!AT135)+T2Remarketing!AT135","v":7524.6130000000003},{"$f":"Tier1!AU135+IF(Init!$S136=0,0,SliceResource!AU135)+IF(Init!$T136=0,Tier2!AU135,'PNGC T2 Allocation'!AU135)+T2Remarketing!AU135","v":5889.0150000000003},{"$f":"Tier1!AV135+IF(Init!$S136=0,0,SliceResource!AV135)+IF(Init!$T136=0,Tier2!AV135,'PNGC T2 Allocation'!AV135)+T2Remarketing!AV135","v":7943.6459999999997},{"$f":"Tier1!AW135+IF(Init!$S136=0,0,SliceResource!AW135)+IF(Init!$T136=0,Tier2!AW135,'PNGC T2 Allocation'!AW135)+T2Remarketing!AW135","v":5744.9290000000001},{"$f":"Tier1!AX135+IF(Init!$S136=0,0,SliceResource!AX135)+IF(Init!$T136=0,Tier2!AX135,'PNGC T2 Allocation'!AX135)+T2Remarketing!AX135","v":7001.73},{"$f":"Tier1!AY135+IF(Init!$S136=0,0,SliceResource!AY135)+IF(Init!$T136=0,Tier2!AY135,'PNGC T2 Allocation'!AY135)+T2Remarketing!AY135","v":5582.83}]
[null,11680,"Weiser, City of",{"$f":"Tier1!D136+IF(Init!$S137=0,0,SliceResource!D136)+IF(Init!$T137=0,Tier2!D136,'PNGC T2 Allocation'!D136)+T2Remarketing!D136","v":2674.8850000000002},{"$f":"Tier1!E136+IF(Init!$S137=0,0,SliceResource!E136)+IF(Init!$T137=0,Tier2!E136,'PNGC T2 Allocation'!E136)+T2Remarketing!E136","v":1585.7090000000001},{"$f":"Tier1!F136+IF(Init!$S137=0,0,SliceResource!F136)+IF(Init!$T137=0,Tier2!F136,'PNGC T2 Allocation'!F136)+T2Remarketing!F136","v":2912.4209999999998},{"$f":"Tier1!G136+IF(Init!$S137=0,0,SliceResource!G136)+IF(Init!$T137=0,Tier2!G136,'PNGC T2 Allocation'!G136)+T2Remarketing!G136","v":1857.471},{"$f":"Tier1!H136+IF(Init!$S137=0,0,SliceResource!H136)+IF(Init!$T137=0,Tier2!H136,'PNGC T2 Allocation'!H136)+T2Remarketing!H136","v":3348.77},{"$f":"Tier1!I136+IF(Init!$S137=0,0,SliceResource!I136)+IF(Init!$T137=0,Tier2!I136,'PNGC T2 Allocation'!I136)+T2Remarketing!I136","v":2335.6559999999999},{"$f":"Tier1!J136+IF(Init!$S137=0,0,SliceResource!J136)+IF(Init!$T137=0,Tier2!J136,'PNGC T2 Allocation'!J136)+T2Remarketing!J136","v":3586.665},{"$f":"Tier1!K136+IF(Init!$S137=0,0,SliceResource!K136)+IF(Init!$T137=0,Tier2!K136,'PNGC T2 Allocation'!K136)+T2Remarketing!K136","v":2297.1909999999998},{"$f":"Tier1!L136+IF(Init!$S137=0,0,SliceResource!L136)+IF(Init!$T137=0,Tier2!L136,'PNGC T2 Allocation'!L136)+T2Remarketing!L136","v":3089.83},{"$f":"Tier1!M136+IF(Init!$S137=0,0,SliceResource!M136)+IF(Init!$T137=0,Tier2!M136,'PNGC T2 Allocation'!M136)+T2Remarketing!M136","v":1836},{"$f":"Tier1!N136+IF(Init!$S137=0,0,SliceResource!N136)+IF(Init!$T137=0,Tier2!N136,'PNGC T2 Allocation'!N136)+T2Remarketing!N136","v":2818.5729999999999},{"$f":"Tier1!O136+IF(Init!$S137=0,0,SliceResource!O136)+IF(Init!$T137=0,Tier2!O136,'PNGC T2 Allocation'!O136)+T2Remarketing!O136","v":1744.11},{"$f":"Tier1!P136+IF(Init!$S137=0,0,SliceResource!P136)+IF(Init!$T137=0,Tier2!P136,'PNGC T2 Allocation'!P136)+T2Remarketing!P136","v":2604.9639999999999},{"$f":"Tier1!Q136+IF(Init!$S137=0,0,SliceResource!Q136)+IF(Init!$T137=0,Tier2!Q136,'PNGC T2 Allocation'!Q136)+T2Remarketing!Q136","v":1430.2080000000001},{"$f":"Tier1!R136+IF(Init!$S137=0,0,SliceResource!R136)+IF(Init!$T137=0,Tier2!R136,'PNGC T2 Allocation'!R136)+T2Remarketing!R136","v":2549.8649999999998},{"$f":"Tier1!S136+IF(Init!$S137=0,0,SliceResource!S136)+IF(Init!$T137=0,Tier2!S136,'PNGC T2 Allocation'!S136)+T2Remarketing!S136","v":1452.7909999999999},{"$f":"Tier1!T136+IF(Init!$S137=0,0,SliceResource!T136)+IF(Init!$T137=0,Tier2!T136,'PNGC T2 Allocation'!T136)+T2Remarketing!T136","v":2780.2910000000002},{"$f":"Tier1!U136+IF(Init!$S137=0,0,SliceResource!U136)+IF(Init!$T137=0,Tier2!U136,'PNGC T2 Allocation'!U136)+T2Remarketing!U136","v":1580.6369999999999},{"$f":"Tier1!V136+IF(Init!$S137=0,0,SliceResource!V136)+IF(Init!$T137=0,Tier2!V136,'PNGC T2 Allocation'!V136)+T2Remarketing!V136","v":3630.415},{"$f":"Tier1!W136+IF(Init!$S137=0,0,SliceResource!W136)+IF(Init!$T137=0,Tier2!W136,'PNGC T2 Allocation'!W136)+T2Remarketing!W136","v":1986.548},{"$f":"Tier1!X136+IF(Init!$S137=0,0,SliceResource!X136)+IF(Init!$T137=0,Tier2!X136,'PNGC T2 Allocation'!X136)+T2Remarketing!X136","v":3549.482},{"$f":"Tier1!Y136+IF(Init!$S137=0,0,SliceResource!Y136)+IF(Init!$T137=0,Tier2!Y136,'PNGC T2 Allocation'!Y136)+T2Remarketing!Y136","v":1759.962},{"$f":"Tier1!Z136+IF(Init!$S137=0,0,SliceResource!Z136)+IF(Init!$T137=0,Tier2!Z136,'PNGC T2 Allocation'!Z136)+T2Remarketing!Z136","v":2454.9850000000001},{"$f":"Tier1!AA136+IF(Init!$S137=0,0,SliceResource!AA136)+IF(Init!$T137=0,Tier2!AA136,'PNGC T2 Allocation'!AA136)+T2Remarketing!AA136","v":1533.8779999999999},{"$f":"Tier1!AB136+IF(Init!$S137=0,0,SliceResource!AB136)+IF(Init!$T137=0,Tier2!AB136,'PNGC T2 Allocation'!AB136)+T2Remarketing!AB136","v":2773.2179999999998},{"$f":"Tier1!AC136+IF(Init!$S137=0,0,SliceResource!AC136)+IF(Init!$T137=0,Tier2!AC136,'PNGC T2 Allocation'!AC136)+T2Remarketing!AC136","v":1495.598},{"$f":"Tier1!AD136+IF(Init!$S137=0,0,SliceResource!AD136)+IF(Init!$T137=0,Tier2!AD136,'PNGC T2 Allocation'!AD136)+T2Remarketing!AD136","v":2918.0680000000002},{"$f":"Tier1!AE136+IF(Init!$S137=0,0,SliceResource!AE136)+IF(Init!$T137=0,Tier2!AE136,'PNGC T2 Allocation'!AE136)+T2Remarketing!AE136","v":1861.0719999999999},{"$f":"Tier1!AF136+IF(Init!$S137=0,0,SliceResource!AF136)+IF(Init!$T137=0,Tier2!AF136,'PNGC T2 Allocation'!AF136)+T2Remarketing!AF136","v":3355.2860000000001},{"$f":"Tier1!AG136+IF(Init!$S137=0,0,SliceResource!AG136)+IF(Init!$T137=0,Tier2!AG136,'PNGC T2 Allocation'!AG136)+T2Remarketing!AG136","v":2340.203},{"$f":"Tier1!AH136+IF(Init!$S137=0,0,SliceResource!AH136)+IF(Init!$T137=0,Tier2!AH136,'PNGC T2 Allocation'!AH136)+T2Remarketing!AH136","v":3593.6849999999999},{"$f":"Tier1!AI136+IF(Init!$S137=0,0,SliceResource!AI136)+IF(Init!$T137=0,Tier2!AI136,'PNGC T2 Allocation'!AI136)+T2Remarketing!AI136","v":2301.6880000000001},{"$f":"Tier1!AJ136+IF(Init!$S137=0,0,SliceResource!AJ136)+IF(Init!$T137=0,Tier2!AJ136,'PNGC T2 Allocation'!AJ136)+T2Remarketing!AJ136","v":2972.15},{"$f":"Tier1!AK136+IF(Init!$S137=0,0,SliceResource!AK136)+IF(Init!$T137=0,Tier2!AK136,'PNGC T2 Allocation'!AK136)+T2Remarketing!AK136","v":1791.557},{"$f":"Tier1!AL136+IF(Init!$S137=0,0,SliceResource!AL136)+IF(Init!$T137=0,Tier2!AL136,'PNGC T2 Allocation'!AL136)+T2Remarketing!AL136","v":2824.049},{"$f":"Tier1!AM136+IF(Init!$S137=0,0,SliceResource!AM136)+IF(Init!$T137=0,Tier2!AM136,'PNGC T2 Allocation'!AM136)+T2Remarketing!AM136","v":1747.4970000000001},{"$f":"Tier1!AN136+IF(Init!$S137=0,0,SliceResource!AN136)+IF(Init!$T137=0,Tier2!AN136,'PNGC T2 Allocation'!AN136)+T2Remarketing!AN136","v":2609.9810000000002},{"$f":"Tier1!AO136+IF(Init!$S137=0,0,SliceResource!AO136)+IF(Init!$T137=0,Tier2!AO136,'PNGC T2 Allocation'!AO136)+T2Remarketing!AO136","v":1432.9639999999999},{"$f":"Tier1!AP136+IF(Init!$S137=0,0,SliceResource!AP136)+IF(Init!$T137=0,Tier2!AP136,'PNGC T2 Allocation'!AP136)+T2Remarketing!AP136","v":2554.7669999999998},{"$f":"Tier1!AQ136+IF(Init!$S137=0,0,SliceResource!AQ136)+IF(Init!$T137=0,Tier2!AQ136,'PNGC T2 Allocation'!AQ136)+T2Remarketing!AQ136","v":1455.587},{"$f":"Tier1!AR136+IF(Init!$S137=0,0,SliceResource!AR136)+IF(Init!$T137=0,Tier2!AR136,'PNGC T2 Allocation'!AR136)+T2Remarketing!AR136","v":2785.6590000000001},{"$f":"Tier1!AS136+IF(Init!$S137=0,0,SliceResource!AS136)+IF(Init!$T137=0,Tier2!AS136,'PNGC T2 Allocation'!AS136)+T2Remarketing!AS136","v":1583.69},{"$f":"Tier1!AT136+IF(Init!$S137=0,0,SliceResource!AT136)+IF(Init!$T137=0,Tier2!AT136,'PNGC T2 Allocation'!AT136)+T2Remarketing!AT136","v":3637.4740000000002},{"$f":"Tier1!AU136+IF(Init!$S137=0,0,SliceResource!AU136)+IF(Init!$T137=0,Tier2!AU136,'PNGC T2 Allocation'!AU136)+T2Remarketing!AU136","v":1990.405},{"$f":"Tier1!AV136+IF(Init!$S137=0,0,SliceResource!AV136)+IF(Init!$T137=0,Tier2!AV136,'PNGC T2 Allocation'!AV136)+T2Remarketing!AV136","v":3439.4780000000001},{"$f":"Tier1!AW136+IF(Init!$S137=0,0,SliceResource!AW136)+IF(Init!$T137=0,Tier2!AW136,'PNGC T2 Allocation'!AW136)+T2Remarketing!AW136","v":1880.318},{"$f":"Tier1!AX136+IF(Init!$S137=0,0,SliceResource!AX136)+IF(Init!$T137=0,Tier2!AX136,'PNGC T2 Allocation'!AX136)+T2Remarketing!AX136","v":2549.7669999999998},{"$f":"Tier1!AY136+IF(Init!$S137=0,0,SliceResource!AY136)+IF(Init!$T137=0,Tier2!AY136,'PNGC T2 Allocation'!AY136)+T2Remarketing!AY136","v":1446.808}]
[null,12026,"Jefferson County PUD #1",{"$f":"Tier1!D137+IF(Init!$S138=0,0,SliceResource!D137)+IF(Init!$T138=0,Tier2!D137,'PNGC T2 Allocation'!D137)+T2Remarketing!D137","v":19273.812999999998},{"$f":"Tier1!E137+IF(Init!$S138=0,0,SliceResource!E137)+IF(Init!$T138=0,Tier2!E137,'PNGC T2 Allocation'!E137)+T2Remarketing!E137","v":12422.335999999999},{"$f":"Tier1!F137+IF(Init!$S138=0,0,SliceResource!F137)+IF(Init!$T138=0,Tier2!F137,'PNGC T2 Allocation'!F137)+T2Remarketing!F137","v":22204.276999999998},{"$f":"Tier1!G137+IF(Init!$S138=0,0,SliceResource!G137)+IF(Init!$T138=0,Tier2!G137,'PNGC T2 Allocation'!G137)+T2Remarketing!G137","v":14762.66},{"$f":"Tier1!H137+IF(Init!$S138=0,0,SliceResource!H137)+IF(Init!$T138=0,Tier2!H137,'PNGC T2 Allocation'!H137)+T2Remarketing!H137","v":26322.223000000002},{"$f":"Tier1!I137+IF(Init!$S138=0,0,SliceResource!I137)+IF(Init!$T138=0,Tier2!I137,'PNGC T2 Allocation'!I137)+T2Remarketing!I137","v":18548.391},{"$f":"Tier1!J137+IF(Init!$S138=0,0,SliceResource!J137)+IF(Init!$T138=0,Tier2!J137,'PNGC T2 Allocation'!J137)+T2Remarketing!J137","v":28134.675999999999},{"$f":"Tier1!K137+IF(Init!$S138=0,0,SliceResource!K137)+IF(Init!$T138=0,Tier2!K137,'PNGC T2 Allocation'!K137)+T2Remarketing!K137","v":18664.605},{"$f":"Tier1!L137+IF(Init!$S138=0,0,SliceResource!L137)+IF(Init!$T138=0,Tier2!L137,'PNGC T2 Allocation'!L137)+T2Remarketing!L137","v":25186.278999999999},{"$f":"Tier1!M137+IF(Init!$S138=0,0,SliceResource!M137)+IF(Init!$T138=0,Tier2!M137,'PNGC T2 Allocation'!M137)+T2Remarketing!M137","v":15825.225},{"$f":"Tier1!N137+IF(Init!$S138=0,0,SliceResource!N137)+IF(Init!$T138=0,Tier2!N137,'PNGC T2 Allocation'!N137)+T2Remarketing!N137","v":23589.553},{"$f":"Tier1!O137+IF(Init!$S138=0,0,SliceResource!O137)+IF(Init!$T138=0,Tier2!O137,'PNGC T2 Allocation'!O137)+T2Remarketing!O137","v":15863.040999999999},{"$f":"Tier1!P137+IF(Init!$S138=0,0,SliceResource!P137)+IF(Init!$T138=0,Tier2!P137,'PNGC T2 Allocation'!P137)+T2Remarketing!P137","v":20366.217000000001},{"$f":"Tier1!Q137+IF(Init!$S138=0,0,SliceResource!Q137)+IF(Init!$T138=0,Tier2!Q137,'PNGC T2 Allocation'!Q137)+T2Remarketing!Q137","v":12738.393},{"$f":"Tier1!R137+IF(Init!$S138=0,0,SliceResource!R137)+IF(Init!$T138=0,Tier2!R137,'PNGC T2 Allocation'!R137)+T2Remarketing!R137","v":16712.599999999999},{"$f":"Tier1!S137+IF(Init!$S138=0,0,SliceResource!S137)+IF(Init!$T138=0,Tier2!S137,'PNGC T2 Allocation'!S137)+T2Remarketing!S137","v":10924.835999999999},{"$f":"Tier1!T137+IF(Init!$S138=0,0,SliceResource!T137)+IF(Init!$T138=0,Tier2!T137,'PNGC T2 Allocation'!T137)+T2Remarketing!T137","v":15393.126},{"$f":"Tier1!U137+IF(Init!$S138=0,0,SliceResource!U137)+IF(Init!$T138=0,Tier2!U137,'PNGC T2 Allocation'!U137)+T2Remarketing!U137","v":9828.8080000000009},{"$f":"Tier1!V137+IF(Init!$S138=0,0,SliceResource!V137)+IF(Init!$T138=0,Tier2!V137,'PNGC T2 Allocation'!V137)+T2Remarketing!V137","v":15488.949000000001},{"$f":"Tier1!W137+IF(Init!$S138=0,0,SliceResource!W137)+IF(Init!$T138=0,Tier2!W137,'PNGC T2 Allocation'!W137)+T2Remarketing!W137","v":9411.1370000000006},{"$f":"Tier1!X137+IF(Init!$S138=0,0,SliceResource!X137)+IF(Init!$T138=0,Tier2!X137,'PNGC T2 Allocation'!X137)+T2Remarketing!X137","v":16026.39},{"$f":"Tier1!Y137+IF(Init!$S138=0,0,SliceResource!Y137)+IF(Init!$T138=0,Tier2!Y137,'PNGC T2 Allocation'!Y137)+T2Remarketing!Y137","v":8894.4330000000009},{"$f":"Tier1!Z137+IF(Init!$S138=0,0,SliceResource!Z137)+IF(Init!$T138=0,Tier2!Z137,'PNGC T2 Allocation'!Z137)+T2Remarketing!Z137","v":15040.258},{"$f":"Tier1!AA137+IF(Init!$S138=0,0,SliceResource!AA137)+IF(Init!$T138=0,Tier2!AA137,'PNGC T2 Allocation'!AA137)+T2Remarketing!AA137","v":10468.986000000001},{"$f":"Tier1!AB137+IF(Init!$S138=0,0,SliceResource!AB137)+IF(Init!$T138=0,Tier2!AB137,'PNGC T2 Allocation'!AB137)+T2Remarketing!AB137","v":20072.736000000001},{"$f":"Tier1!AC137+IF(Init!$S138=0,0,SliceResource!AC137)+IF(Init!$T138=0,Tier2!AC137,'PNGC T2 Allocation'!AC137)+T2Remarketing!AC137","v":11855.404},{"$f":"Tier1!AD137+IF(Init!$S138=0,0,SliceResource!AD137)+IF(Init!$T138=0,Tier2!AD137,'PNGC T2 Allocation'!AD137)+T2Remarketing!AD137","v":22325.537},{"$f":"Tier1!AE137+IF(Init!$S138=0,0,SliceResource!AE137)+IF(Init!$T138=0,Tier2!AE137,'PNGC T2 Allocation'!AE137)+T2Remarketing!AE137","v":14843.282999999999},{"$f":"Tier1!AF137+IF(Init!$S138=0,0,SliceResource!AF137)+IF(Init!$T138=0,Tier2!AF137,'PNGC T2 Allocation'!AF137)+T2Remarketing!AF137","v":26345.044999999998},{"$f":"Tier1!AG137+IF(Init!$S138=0,0,SliceResource!AG137)+IF(Init!$T138=0,Tier2!AG137,'PNGC T2 Allocation'!AG137)+T2Remarketing!AG137","v":18564.471000000001},{"$f":"Tier1!AH137+IF(Init!$S138=0,0,SliceResource!AH137)+IF(Init!$T138=0,Tier2!AH137,'PNGC T2 Allocation'!AH137)+T2Remarketing!AH137","v":28179.525000000001},{"$f":"Tier1!AI137+IF(Init!$S138=0,0,SliceResource!AI137)+IF(Init!$T138=0,Tier2!AI137,'PNGC T2 Allocation'!AI137)+T2Remarketing!AI137","v":18694.357},{"$f":"Tier1!AJ137+IF(Init!$S138=0,0,SliceResource!AJ137)+IF(Init!$T138=0,Tier2!AJ137,'PNGC T2 Allocation'!AJ137)+T2Remarketing!AJ137","v":24919.592000000001},{"$f":"Tier1!AK137+IF(Init!$S138=0,0,SliceResource!AK137)+IF(Init!$T138=0,Tier2!AK137,'PNGC T2 Allocation'!AK137)+T2Remarketing!AK137","v":15866.623},{"$f":"Tier1!AL137+IF(Init!$S138=0,0,SliceResource!AL137)+IF(Init!$T138=0,Tier2!AL137,'PNGC T2 Allocation'!AL137)+T2Remarketing!AL137","v":23701.32},{"$f":"Tier1!AM137+IF(Init!$S138=0,0,SliceResource!AM137)+IF(Init!$T138=0,Tier2!AM137,'PNGC T2 Allocation'!AM137)+T2Remarketing!AM137","v":15938.203},{"$f":"Tier1!AN137+IF(Init!$S138=0,0,SliceResource!AN137)+IF(Init!$T138=0,Tier2!AN137,'PNGC T2 Allocation'!AN137)+T2Remarketing!AN137","v":20484.407999999999},{"$f":"Tier1!AO137+IF(Init!$S138=0,0,SliceResource!AO137)+IF(Init!$T138=0,Tier2!AO137,'PNGC T2 Allocation'!AO137)+T2Remarketing!AO137","v":12812.317999999999},{"$f":"Tier1!AP137+IF(Init!$S138=0,0,SliceResource!AP137)+IF(Init!$T138=0,Tier2!AP137,'PNGC T2 Allocation'!AP137)+T2Remarketing!AP137","v":16854.557000000001},{"$f":"Tier1!AQ137+IF(Init!$S138=0,0,SliceResource!AQ137)+IF(Init!$T138=0,Tier2!AQ137,'PNGC T2 Allocation'!AQ137)+T2Remarketing!AQ137","v":11017.633},{"$f":"Tier1!AR137+IF(Init!$S138=0,0,SliceResource!AR137)+IF(Init!$T138=0,Tier2!AR137,'PNGC T2 Allocation'!AR137)+T2Remarketing!AR137","v":15534.710999999999},{"$f":"Tier1!AS137+IF(Init!$S138=0,0,SliceResource!AS137)+IF(Init!$T138=0,Tier2!AS137,'PNGC T2 Allocation'!AS137)+T2Remarketing!AS137","v":9919.2109999999993},{"$f":"Tier1!AT137+IF(Init!$S138=0,0,SliceResource!AT137)+IF(Init!$T138=0,Tier2!AT137,'PNGC T2 Allocation'!AT137)+T2Remarketing!AT137","v":15630.303},{"$f":"Tier1!AU137+IF(Init!$S138=0,0,SliceResource!AU137)+IF(Init!$T138=0,Tier2!AU137,'PNGC T2 Allocation'!AU137)+T2Remarketing!AU137","v":9497.0229999999992},{"$f":"Tier1!AV137+IF(Init!$S138=0,0,SliceResource!AV137)+IF(Init!$T138=0,Tier2!AV137,'PNGC T2 Allocation'!AV137)+T2Remarketing!AV137","v":15653.162},{"$f":"Tier1!AW137+IF(Init!$S138=0,0,SliceResource!AW137)+IF(Init!$T138=0,Tier2!AW137,'PNGC T2 Allocation'!AW137)+T2Remarketing!AW137","v":9492.9590000000007},{"$f":"Tier1!AX137+IF(Init!$S138=0,0,SliceResource!AX137)+IF(Init!$T138=0,Tier2!AX137,'PNGC T2 Allocation'!AX137)+T2Remarketing!AX137","v":15721.9},{"$f":"Tier1!AY137+IF(Init!$S138=0,0,SliceResource!AY137)+IF(Init!$T138=0,Tier2!AY137,'PNGC T2 Allocation'!AY137)+T2Remarketing!AY137","v":10014.103999999999}]
[null,10298,"PNGC Aggregate",{"$f":"Tier1!D138+IF(Init!$S139=0,0,SliceResource!D138)+IF(Init!$T139=0,Tier2!D138,'PNGC T2 Allocation'!D138)+T2Remarketing!D138","v":251786.32200000004},{"$f":"Tier1!E138+IF(Init!$S139=0,0,SliceResource!E138)+IF(Init!$T139=0,Tier2!E138,'PNGC T2 Allocation'!E138)+T2Remarketing!E138","v":157992.88499999998},{"$f":"Tier1!F138+IF(Init!$S139=0,0,SliceResource!F138)+IF(Init!$T139=0,Tier2!F138,'PNGC T2 Allocation'!F138)+T2Remarketing!F138","v":289309.788},{"$f":"Tier1!G138+IF(Init!$S139=0,0,SliceResource!G138)+IF(Init!$T139=0,Tier2!G138,'PNGC T2 Allocation'!G138)+T2Remarketing!G138","v":196206.32300000003},{"$f":"Tier1!H138+IF(Init!$S139=0,0,SliceResource!H138)+IF(Init!$T139=0,Tier2!H138,'PNGC T2 Allocation'!H138)+T2Remarketing!H138","v":358406.288},{"$f":"Tier1!I138+IF(Init!$S139=0,0,SliceResource!I138)+IF(Init!$T139=0,Tier2!I138,'PNGC T2 Allocation'!I138)+T2Remarketing!I138","v":256272.231},{"$f":"Tier1!J138+IF(Init!$S139=0,0,SliceResource!J138)+IF(Init!$T139=0,Tier2!J138,'PNGC T2 Allocation'!J138)+T2Remarketing!J138","v":368209.228},{"$f":"Tier1!K138+IF(Init!$S139=0,0,SliceResource!K138)+IF(Init!$T139=0,Tier2!K138,'PNGC T2 Allocation'!K138)+T2Remarketing!K138","v":250983.30599999998},{"$f":"Tier1!L138+IF(Init!$S139=0,0,SliceResource!L138)+IF(Init!$T139=0,Tier2!L138,'PNGC T2 Allocation'!L138)+T2Remarketing!L138","v":322700.038},{"$f":"Tier1!M138+IF(Init!$S139=0,0,SliceResource!M138)+IF(Init!$T139=0,Tier2!M138,'PNGC T2 Allocation'!M138)+T2Remarketing!M138","v":207613.09800000003},{"$f":"Tier1!N138+IF(Init!$S139=0,0,SliceResource!N138)+IF(Init!$T139=0,Tier2!N138,'PNGC T2 Allocation'!N138)+T2Remarketing!N138","v":299233.29000000004},{"$f":"Tier1!O138+IF(Init!$S139=0,0,SliceResource!O138)+IF(Init!$T139=0,Tier2!O138,'PNGC T2 Allocation'!O138)+T2Remarketing!O138","v":199227.10100000002},{"$f":"Tier1!P138+IF(Init!$S139=0,0,SliceResource!P138)+IF(Init!$T139=0,Tier2!P138,'PNGC T2 Allocation'!P138)+T2Remarketing!P138","v":265709.978},{"$f":"Tier1!Q138+IF(Init!$S139=0,0,SliceResource!Q138)+IF(Init!$T139=0,Tier2!Q138,'PNGC T2 Allocation'!Q138)+T2Remarketing!Q138","v":164702.58399999997},{"$f":"Tier1!R138+IF(Init!$S139=0,0,SliceResource!R138)+IF(Init!$T139=0,Tier2!R138,'PNGC T2 Allocation'!R138)+T2Remarketing!R138","v":246412.55599999998},{"$f":"Tier1!S138+IF(Init!$S139=0,0,SliceResource!S138)+IF(Init!$T139=0,Tier2!S138,'PNGC T2 Allocation'!S138)+T2Remarketing!S138","v":162375.916},{"$f":"Tier1!T138+IF(Init!$S139=0,0,SliceResource!T138)+IF(Init!$T139=0,Tier2!T138,'PNGC T2 Allocation'!T138)+T2Remarketing!T138","v":259336.00600000002},{"$f":"Tier1!U138+IF(Init!$S139=0,0,SliceResource!U138)+IF(Init!$T139=0,Tier2!U138,'PNGC T2 Allocation'!U138)+T2Remarketing!U138","v":162422.258},{"$f":"Tier1!V138+IF(Init!$S139=0,0,SliceResource!V138)+IF(Init!$T139=0,Tier2!V138,'PNGC T2 Allocation'!V138)+T2Remarketing!V138","v":283694.75900000002},{"$f":"Tier1!W138+IF(Init!$S139=0,0,SliceResource!W138)+IF(Init!$T139=0,Tier2!W138,'PNGC T2 Allocation'!W138)+T2Remarketing!W138","v":179792.80599999998},{"$f":"Tier1!X138+IF(Init!$S139=0,0,SliceResource!X138)+IF(Init!$T139=0,Tier2!X138,'PNGC T2 Allocation'!X138)+T2Remarketing!X138","v":283732.85600000003},{"$f":"Tier1!Y138+IF(Init!$S139=0,0,SliceResource!Y138)+IF(Init!$T139=0,Tier2!Y138,'PNGC T2 Allocation'!Y138)+T2Remarketing!Y138","v":162318.33499999999},{"$f":"Tier1!Z138+IF(Init!$S139=0,0,SliceResource!Z138)+IF(Init!$T139=0,Tier2!Z138,'PNGC T2 Allocation'!Z138)+T2Remarketing!Z138","v":234816.035},{"$f":"Tier1!AA138+IF(Init!$S139=0,0,SliceResource!AA138)+IF(Init!$T139=0,Tier2!AA138,'PNGC T2 Allocation'!AA138)+T2Remarketing!AA138","v":161394.58900000001},{"$f":"Tier1!AB138+IF(Init!$S139=0,0,SliceResource!AB138)+IF(Init!$T139=0,Tier2!AB138,'PNGC T2 Allocation'!AB138)+T2Remarketing!AB138","v":264917.20500000002},{"$f":"Tier1!AC138+IF(Init!$S139=0,0,SliceResource!AC138)+IF(Init!$T139=0,Tier2!AC138,'PNGC T2 Allocation'!AC138)+T2Remarketing!AC138","v":156836.726},{"$f":"Tier1!AD138+IF(Init!$S139=0,0,SliceResource!AD138)+IF(Init!$T139=0,Tier2!AD138,'PNGC T2 Allocation'!AD138)+T2Remarketing!AD138","v":296232.57500000001},{"$f":"Tier1!AE138+IF(Init!$S139=0,0,SliceResource!AE138)+IF(Init!$T139=0,Tier2!AE138,'PNGC T2 Allocation'!AE138)+T2Remarketing!AE138","v":201445.18900000001},{"$f":"Tier1!AF138+IF(Init!$S139=0,0,SliceResource!AF138)+IF(Init!$T139=0,Tier2!AF138,'PNGC T2 Allocation'!AF138)+T2Remarketing!AF138","v":365716.2},{"$f":"Tier1!AG138+IF(Init!$S139=0,0,SliceResource!AG138)+IF(Init!$T139=0,Tier2!AG138,'PNGC T2 Allocation'!AG138)+T2Remarketing!AG138","v":262117.57500000004},{"$f":"Tier1!AH138+IF(Init!$S139=0,0,SliceResource!AH138)+IF(Init!$T139=0,Tier2!AH138,'PNGC T2 Allocation'!AH138)+T2Remarketing!AH138","v":375839.24900000007},{"$f":"Tier1!AI138+IF(Init!$S139=0,0,SliceResource!AI138)+IF(Init!$T139=0,Tier2!AI138,'PNGC T2 Allocation'!AI138)+T2Remarketing!AI138","v":256673.83799999999},{"$f":"Tier1!AJ138+IF(Init!$S139=0,0,SliceResource!AJ138)+IF(Init!$T139=0,Tier2!AJ138,'PNGC T2 Allocation'!AJ138)+T2Remarketing!AJ138","v":319226.33799999999},{"$f":"Tier1!AK138+IF(Init!$S139=0,0,SliceResource!AK138)+IF(Init!$T139=0,Tier2!AK138,'PNGC T2 Allocation'!AK138)+T2Remarketing!AK138","v":207702.62099999998},{"$f":"Tier1!AL138+IF(Init!$S139=0,0,SliceResource!AL138)+IF(Init!$T139=0,Tier2!AL138,'PNGC T2 Allocation'!AL138)+T2Remarketing!AL138","v":306451.68700000003},{"$f":"Tier1!AM138+IF(Init!$S139=0,0,SliceResource!AM138)+IF(Init!$T139=0,Tier2!AM138,'PNGC T2 Allocation'!AM138)+T2Remarketing!AM138","v":204570.35199999998},{"$f":"Tier1!AN138+IF(Init!$S139=0,0,SliceResource!AN138)+IF(Init!$T139=0,Tier2!AN138,'PNGC T2 Allocation'!AN138)+T2Remarketing!AN138","v":272715.09299999999},{"$f":"Tier1!AO138+IF(Init!$S139=0,0,SliceResource!AO138)+IF(Init!$T139=0,Tier2!AO138,'PNGC T2 Allocation'!AO138)+T2Remarketing!AO138","v":169547.01399999997},{"$f":"Tier1!AP138+IF(Init!$S139=0,0,SliceResource!AP138)+IF(Init!$T139=0,Tier2!AP138,'PNGC T2 Allocation'!AP138)+T2Remarketing!AP138","v":253213.15600000002},{"$f":"Tier1!AQ138+IF(Init!$S139=0,0,SliceResource!AQ138)+IF(Init!$T139=0,Tier2!AQ138,'PNGC T2 Allocation'!AQ138)+T2Remarketing!AQ138","v":167422.30699999997},{"$f":"Tier1!AR138+IF(Init!$S139=0,0,SliceResource!AR138)+IF(Init!$T139=0,Tier2!AR138,'PNGC T2 Allocation'!AR138)+T2Remarketing!AR138","v":266019.13800000004},{"$f":"Tier1!AS138+IF(Init!$S139=0,0,SliceResource!AS138)+IF(Init!$T139=0,Tier2!AS138,'PNGC T2 Allocation'!AS138)+T2Remarketing!AS138","v":167301.34400000001},{"$f":"Tier1!AT138+IF(Init!$S139=0,0,SliceResource!AT138)+IF(Init!$T139=0,Tier2!AT138,'PNGC T2 Allocation'!AT138)+T2Remarketing!AT138","v":290613.62400000007},{"$f":"Tier1!AU138+IF(Init!$S139=0,0,SliceResource!AU138)+IF(Init!$T139=0,Tier2!AU138,'PNGC T2 Allocation'!AU138)+T2Remarketing!AU138","v":184809.603},{"$f":"Tier1!AV138+IF(Init!$S139=0,0,SliceResource!AV138)+IF(Init!$T139=0,Tier2!AV138,'PNGC T2 Allocation'!AV138)+T2Remarketing!AV138","v":285087.03100000002},{"$f":"Tier1!AW138+IF(Init!$S139=0,0,SliceResource!AW138)+IF(Init!$T139=0,Tier2!AW138,'PNGC T2 Allocation'!AW138)+T2Remarketing!AW138","v":172919.77499999997},{"$f":"Tier1!AX138+IF(Init!$S139=0,0,SliceResource!AX138)+IF(Init!$T139=0,Tier2!AX138,'PNGC T2 Allocation'!AX138)+T2Remarketing!AX138","v":246829.04400000002},{"$f":"Tier1!AY138+IF(Init!$S139=0,0,SliceResource!AY138)+IF(Init!$T139=0,Tier2!AY138,'PNGC T2 Allocation'!AY138)+T2Remarketing!AY138","v":160907.90700000001}]

{"sheet":"RAMMarket","index":45,"n_rows":442,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Market and Demand Rates"]
["TOC","RAMdata_BP2024.xls"]
[null,"TOC","Aurora Market Prices",null,null,"Demand Rate"]
[null,null,"HLH - $/MWh","LLH - $/MWh",null,null,"$/KW-mo"]
[null,"2015-10-01",25.975720228254794,22.201510772407055,null,10,10.37]
[null,"2015-11-01",27.041340096294881,23.313147851824759,null,11,8.75]
[null,"2015-12-01",27.679444009661676,23.593068266659976,null,12,13.39]
[null,"2016-01-01",28.305273039042948,23.437683852314947,null,1,10.84]
[null,"2016-02-01",27.735560047924519,23.185022420287133,null,2,10.93]
[null,"2016-03-01",24.22484205007553,21.112599089741707,null,3,7.62]
[null,"2016-04-01",23.625666424930095,20.283494967371226,null,4,4.43]
[null,"2016-05-01",21.305905604660509,16.83540986040607,null,5,3.95]
[null,"2016-06-01",22.127730133682491,16.085754925571383,null,6,3.88]
[null,"2016-07-01",26.869529729187487,21.136427591517567,null,7,12.08]
[null,"2016-08-01",29.774291394650938,24.056343217492103,null,8,15.54]
[null,"2018-10-01",25.927736160457101,21.723190564215201]
[null,"2019-03-01",23.564065800742199,20.664395324862902]
[null,"2021-08-01",25.181086790710701,20.233399854209299]
[null,"2023-09-01",26.966021766364602,28.0492806042731]
[null,"2026-11-01",24.154503970742201,21.295355393737601]
[null,"2029-04-01",18.723130563799899,15.2299400296027]
[null,"2032-01-01",50.387715559601801,39.285994195342099]
[null,"2035-02-01",56.0425510406494,44.7416223955154]
[null,"2037-04-01"]
[null,"2039-09-01"]
[null,"2042-02-01"]
[null,"2043-01-01"]
[null,"2045-01-01"]
[null,"2047-06-01"]
[null,"2051-12-01"]
[null,"2052-01-01"]
[null,"2052-02-01"]
[null,{"$f":"DATE(YEAR(B441),MONTH(B441)+1,1)","v":"2052-03-01"}]

{"sheet":"RAMOutput","index":46,"n_rows":16,"n_cols":6,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,"Cost Allocation under Tiered Rates"]
["TOC",null,null,null,"updated 11.7.2022"]
[null,null,null,null,"v2"]
[]
[]
[null,null,"Annual TRM Rates ($000/percent)",2024,2025,"Rate Period"]
[null,null,"Composite",24643.382116694622,25178.237324924135,24911.354470890707]
[null,null,"Non-Slice",-4611.7790429069983,-4145.1822259332876,-4377.8816958531415]
[null,null,"Slice",0,0,0]
[]
[null,null,"Irrigation Rate",11.57,"$/MWh"]
[]
[null,null,"Pre-Slice Secondary Amount (aMW)",2016.981247392582,1974.8459047134106,{"$f":"+AVERAGE(D13:E13)","v":1995.9135760529962}]
[]
[null,null,"NonSlice Surcharge",null,null,0]
[null,null,"Composite Surcharge",null,null,0]

{"sheet":"RAMExport-TRM","index":47,"n_rows":53,"n_cols":16,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TRM Billing Determinants Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2024.xlsm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LDD BD","LDD BD"]
[null,null,null,null,null,null,null,null,"T1 System Shape","T1 NonSlice (LF + Block)","Tier2_STR","Tier2_LGR","Demand","LoadShp","Demand","Load Shaping"]
[null,null,{"$f":"Init!C9","v":2024},{"$f":"+C5+1","v":2025},null,null,null,null,"MWh","MWh","MWh","MWh","kW","MWh","kW","MWh"]
[null,"TOCA",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AG4:AG138)","v":0.95379680000000022},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AH4:AH138)","v":0.95769050000000011},null,1,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"IF(F6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G6,RT1SC!$L$44:$L$67,0),MATCH($H6,RT1SC!$M$3:$N$3,0))","v":2552444.0360000003},{"$f":"IF($H6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G6,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G6,Tier1!$D$2:$AY$2,0)+1)))","v":2126012.4255554061},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(K$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(K$4&\"!$2:$2\"),0))))-$G6","v":81488.576000000001},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(L$4&\"!$2:$2\"),0))))-$G6","v":5833.984000000004},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(M$4&\"!$2:$2\"),0))))-$G6","v":273472.96105769213},{"$f":"IF($H6=\"HLH\",SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(N$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(N$4&\"!$A:$A\"),0,MATCH($G6,INDIRECT(N$4&\"!$2:$2\"),0))))-$G6","v":195370.04689857623},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H6=\"HLH\",MATCH($G6,LDD!$F$2:$BA$2,0),MATCH($G6,LDD!$F$2:$BA$2,0)+1)-1))","v":11003.115124047814},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H6=\"HLH\",MATCH($G6,LDD!$F$2:$BA$2,0),MATCH($G6,LDD!$F$2:$BA$2,0)+1)-1))","v":3166.1287991288264}]
[null,"Nonslice TOCA",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AJ4:AJ138)","v":0.75638969999999983},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!AK4:AK138)","v":0.76028339999999961},null,{"$f":"IF(F6=1,0,1)","v":0},{"$f":"+IF(F7=0,G6,EOMONTH(G6,0)+1)","v":"2023-10-01"},{"$f":"IF(F7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G7,RT1SC!$L$44:$L$67,0),MATCH($H7,RT1SC!$M$3:$N$3,0))","v":1666359.7254999999},{"$f":"IF($H7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G7,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G7,Tier1!$D$2:$AY$2,0)+1)))","v":1407189.0696505555},{"$f":"IF($H7=\"HLH\",SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(K$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(K$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(K$4&\"!$2:$2\"),0))))-$G7","v":64250.607999999993},{"$f":"IF($H7=\"HLH\",SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(L$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(L$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(L$4&\"!$2:$2\"),0))))-$G7","v":4599.872000000003},{"$f":"IF($H7=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G7,INDIRECT(M$4&\"!$2:$2\"),0))))-$G7","v":0},146771.73678752771,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H7=\"HLH\",MATCH($G7,LDD!$F$2:$BA$2,0),MATCH($G7,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H7=\"HLH\",MATCH($G7,LDD!$F$2:$BA$2,0),MATCH($G7,LDD!$F$2:$BA$2,0)+1)-1))","v":-592.18394258881233}]
[null,"Slice",{"$f":"+SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AI$4:$AI$138)","v":0.1974071},{"$f":"+SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AI$4:$AI$138)","v":0.1974071},null,{"$f":"IF(F7=1,0,1)","v":1},{"$f":"+IF(F8=0,G7,EOMONTH(G7,0)+1)","v":"2023-11-01"},"HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G8,RT1SC!$L$44:$L$67,0),MATCH($H8,RT1SC!$M$3:$N$3,0))","v":3264487.3280000002},{"$f":"IF($H8=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G8,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G8,Tier1!$D$2:$AY$2,0)+1)))","v":2405115.4374440764},78354.400000000023,5609.6000000000058,{"$f":"IF($H8=\"HLH\",SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G8,INDIRECT(M$4&\"!$2:$2\"),0)-1)),SUM(OFFSET(INDIRECT(M$4&\"!$A:$A\"),0,MATCH($G8,INDIRECT(M$4&\"!$2:$2\"),0))))-$G8","v":339133.43999999959},-64109.15323564424,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H8=\"HLH\",MATCH($G8,LDD!$F$2:$BA$2,0),MATCH($G8,LDD!$F$2:$BA$2,0)+1)-1))","v":14743.023607963141},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H8=\"HLH\",MATCH($G8,LDD!$F$2:$BA$2,0),MATCH($G8,LDD!$F$2:$BA$2,0)+1)-1))","v":-7204.7876885527767}]
[null,"Tier 2 STR MWh with losses",{"$f":"SUM(Tier2_STR!D4:AA138)*(1+Init!$C$7)","v":1775892.8929714158},{"$f":"SUM(Tier2_STR!AB4:AY138)*(1+Init!$C$7)","v":3414112.581277743},null,0,"2023-11-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G9,RT1SC!$L$44:$L$67,0),MATCH($H9,RT1SC!$M$3:$N$3,0))","v":2115878.6310000001},{"$f":"IF($H9=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G9,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G9,Tier1!$D$2:$AY$2,0)+1)))","v":1702519.9821825633},62879.406000000003,4501.7040000000052,0,102091.17924406216,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H9=\"HLH\",MATCH($G9,LDD!$F$2:$BA$2,0),MATCH($G9,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H9=\"HLH\",MATCH($G9,LDD!$F$2:$BA$2,0),MATCH($G9,LDD!$F$2:$BA$2,0)+1)-1))","v":-2713.468907168131}]
[null,"Tier 2 LGR MWh with losses",{"$f":"SUM(Tier2_LGR!D4:AA138)*(1+Init!$C$7)","v":127140.89792548276},{"$f":"SUM(Tier2_LGR!AB4:AY138)*(1+Init!$C$7)","v":151638.68304262604},null,1,"2023-12-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G10,RT1SC!$L$44:$L$67,0),MATCH($H10,RT1SC!$M$3:$N$3,0))","v":3520485.7390000001},{"$f":"IF($H10=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G10,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G10,Tier1!$D$2:$AY$2,0)+1)))","v":2828418.8268769812},78354.400000000023,5609.6000000000058,610434.96499999985,165559.67490049181,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H10=\"HLH\",MATCH($G10,LDD!$F$2:$BA$2,0),MATCH($G10,LDD!$F$2:$BA$2,0)+1)-1))","v":21700.405619493758},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H10=\"HLH\",MATCH($G10,LDD!$F$2:$BA$2,0),MATCH($G10,LDD!$F$2:$BA$2,0)+1)-1))","v":1339.5890136431756}]
[null,"Tier 2 MWh Vintage total",{"$f":"SUM(Tier2_Vintage!D4:AA138)*(1+Init!$C$7)","v":0},{"$f":"SUM(Tier2_Vintage!AB4:AY138)*(1+Init!$C$7)","v":0},null,0,"2023-12-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G11,RT1SC!$L$44:$L$67,0),MATCH($H11,RT1SC!$M$3:$N$3,0))","v":2285993.696},{"$f":"IF($H11=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G11,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G11,Tier1!$D$2:$AY$2,0)+1)))","v":2105273.4995267098},67384.784000000014,4824.2560000000012,0,376171.41360737744,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H11=\"HLH\",MATCH($G11,LDD!$F$2:$BA$2,0),MATCH($G11,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H11=\"HLH\",MATCH($G11,LDD!$F$2:$BA$2,0),MATCH($G11,LDD!$F$2:$BA$2,0)+1)-1))","v":4664.1305023399673}]
[null,"LDD TOCA Offset",{"$f":"SUM(LDD!D4:D138)","v":1.6753441859375232E-2},{"$f":"SUM(LDD!E4:E138)","v":1.6955353540950738E-2},null,1,"2024-01-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G12,RT1SC!$L$44:$L$67,0),MATCH($H12,RT1SC!$M$3:$N$3,0))","v":3735691.7149999999},{"$f":"IF($H12=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G12,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G12,Tier1!$D$2:$AY$2,0)+1)))","v":2936798.6081794128},81488.576000000001,5833.984000000004,590110.05384615366,111159.87257807786,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H12=\"HLH\",MATCH($G12,LDD!$F$2:$BA$2,0),MATCH($G12,LDD!$F$2:$BA$2,0)+1)-1))","v":20854.070273131281},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H12=\"HLH\",MATCH($G12,LDD!$F$2:$BA$2,0),MATCH($G12,LDD!$F$2:$BA$2,0)+1)-1))","v":-1827.6081401333522}]
[null,null,null,null,null,0,"2024-01-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G13,RT1SC!$L$44:$L$67,0),MATCH($H13,RT1SC!$M$3:$N$3,0))","v":2298138.0290000001},{"$f":"IF($H13=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G13,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G13,Tier1!$D$2:$AY$2,0)+1)))","v":2070885.4793891937},64250.607999999993,4599.872000000003,0,332597.545075292,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H13=\"HLH\",MATCH($G13,LDD!$F$2:$BA$2,0),MATCH($G13,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H13=\"HLH\",MATCH($G13,LDD!$F$2:$BA$2,0),MATCH($G13,LDD!$F$2:$BA$2,0)+1)-1))","v":3600.2202027162116}]
[null,"Tier 2 aMW STR with losses",{"$f":"+C9/VLOOKUP(C$5,Init!$M:$O,3,FALSE)","v":202.17359892661838},{"$f":"+D9/VLOOKUP(D$5,Init!$M:$O,3,FALSE)","v":389.73887914129489},null,1,"2024-02-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G14,RT1SC!$L$44:$L$67,0),MATCH($H14,RT1SC!$M$3:$N$3,0))","v":3299995.8789999997},{"$f":"IF($H14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G14,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G14,Tier1!$D$2:$AY$2,0)+1)))","v":2532622.8595991051},78354.400000000023,5609.6000000000058,399433.72750000021,36539.966681057907,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H14=\"HLH\",MATCH($G14,LDD!$F$2:$BA$2,0),MATCH($G14,LDD!$F$2:$BA$2,0)+1)-1))","v":17153.976539297371},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H14=\"HLH\",MATCH($G14,LDD!$F$2:$BA$2,0),MATCH($G14,LDD!$F$2:$BA$2,0)+1)-1))","v":-3349.8436227401467}]
[null,"Tier 2 aMW LGR with losses",{"$f":"+C10/VLOOKUP(C$5,Init!$M:$O,3,FALSE)","v":14.474145938693391},{"$f":"+D10/VLOOKUP(D$5,Init!$M:$O,3,FALSE)","v":17.310351945505257},null,0,"2024-02-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G15,RT1SC!$L$44:$L$67,0),MATCH($H15,RT1SC!$M$3:$N$3,0))","v":1889901.959},{"$f":"IF($H15=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G15,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G15,Tier1!$D$2:$AY$2,0)+1)))","v":1701226.4678207228},57982.256000000008,4151.1039999999994,0,271724.09202330082,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H15=\"HLH\",MATCH($G15,LDD!$F$2:$BA$2,0),MATCH($G15,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H15=\"HLH\",MATCH($G15,LDD!$F$2:$BA$2,0),MATCH($G15,LDD!$F$2:$BA$2,0)+1)-1))","v":2527.9852507271958}]
[null,null,null,null,null,0,"2024-03-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G17,RT1SC!$L$44:$L$67,0),MATCH($H17,RT1SC!$M$3:$N$3,0))","v":2216421.7779999999},{"$f":"IF($H17=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G17,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G17,Tier1!$D$2:$AY$2,0)+1)))","v":1702927.3552668435},64054.722000000009,4585.8479999999981,0,26448.751531956848,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H17=\"HLH\",MATCH($G17,LDD!$F$2:$BA$2,0),MATCH($G17,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H17=\"HLH\",MATCH($G17,LDD!$F$2:$BA$2,0),MATCH($G17,LDD!$F$2:$BA$2,0)+1)-1))","v":-4567.8528452881528}]
[null,"T1SFCO",{"$f":"C20-C19","v":6992.6170000000002},{"$f":"D20-D19","v":6992.6170000000002},null,1,"2024-04-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G18,RT1SC!$L$44:$L$67,0),MATCH($H18,RT1SC!$M$3:$N$3,0))","v":2722407.7774999999},{"$f":"IF($H18=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G18,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G18,Tier1!$D$2:$AY$2,0)+1)))","v":2103715.5980321248},81488.576000000001,5833.984000000004,598648.80048076948,44514.395931232473,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H18=\"HLH\",MATCH($G18,LDD!$F$2:$BA$2,0),MATCH($G18,LDD!$F$2:$BA$2,0)+1)-1))","v":20147.168410683706},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H18=\"HLH\",MATCH($G18,LDD!$F$2:$BA$2,0),MATCH($G18,LDD!$F$2:$BA$2,0)+1)-1))","v":17.372152329838137}]
[null,"Shaped System (Individual Year Values)",{"$f":"+SUM(RT1SC!M4:N15)/VLOOKUP(C5,Init!$M:$O,3,FALSE)-C19","v":7026.9985586179428},{"$f":"+SUM(AART1SC!J16:K27)/VLOOKUP(D5,Init!$M:$O,3,FALSE)-D19","v":6958.1411803995461},null,0,"2024-05-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G21,RT1SC!$L$44:$L$67,0),MATCH($H21,RT1SC!$M$3:$N$3,0))","v":2177069.1584999999},{"$f":"IF($H21=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G21,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G21,Tier1!$D$2:$AY$2,0)+1)))","v":1350815.9876457476},64250.607999999993,4599.872000000003,0,-295896.70003131928,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H21=\"HLH\",MATCH($G21,LDD!$F$2:$BA$2,0),MATCH($G21,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H21=\"HLH\",MATCH($G21,LDD!$F$2:$BA$2,0),MATCH($G21,LDD!$F$2:$BA$2,0)+1)-1))","v":-3737.8529292711237}]
[null,"Unused RHWM (aMW)",{"$f":"C22/VLOOKUP(C5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":326.35006576799844},{"$f":"D22/VLOOKUP(D5,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":298.84744146749921},null,0,"2024-06-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G23,RT1SC!$L$44:$L$67,0),MATCH($H23,RT1SC!$M$3:$N$3,0))","v":2109275.0545000001},{"$f":"IF($H23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G23,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G23,Tier1!$D$2:$AY$2,0)+1)))","v":1273574.5681808847},62683.51999999999,4487.679999999993,0,-321859.3575098546,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H23=\"HLH\",MATCH($G23,LDD!$F$2:$BA$2,0),MATCH($G23,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H23=\"HLH\",MATCH($G23,LDD!$F$2:$BA$2,0),MATCH($G23,LDD!$F$2:$BA$2,0)+1)-1))","v":-3849.0166777634167}]
[null,null,null,null,null,1,"2024-08-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G26,RT1SC!$L$44:$L$67,0),MATCH($H26,RT1SC!$M$3:$N$3,0))","v":3018290.1715000002},{"$f":"IF($H26=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G26,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G26,Tier1!$D$2:$AY$2,0)+1)))","v":2314702.6534841908},84622.751999999979,6058.3680000000022,735139.19074074051,31699.056150356919,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H26=\"HLH\",MATCH($G26,LDD!$F$2:$BA$2,0),MATCH($G26,LDD!$F$2:$BA$2,0)+1)-1))","v":26164.472332884623},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H26=\"HLH\",MATCH($G26,LDD!$F$2:$BA$2,0),MATCH($G26,LDD!$F$2:$BA$2,0)+1)-1))","v":9322.2219269690468}]
[null,null,null,null,null,0,"2024-09-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G29,RT1SC!$L$44:$L$67,0),MATCH($H29,RT1SC!$M$3:$N$3,0))","v":1763369.1040000001},{"$f":"IF($H29=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G29,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G29,Tier1!$D$2:$AY$2,0)+1)))","v":1441323.6770045371},65817.696000000011,4712.0640000000058,0,107529.44944070841,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H29=\"HLH\",MATCH($G29,LDD!$F$2:$BA$2,0),MATCH($G29,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H29=\"HLH\",MATCH($G29,LDD!$F$2:$BA$2,0),MATCH($G29,LDD!$F$2:$BA$2,0)+1)-1))","v":1159.9421740134962}]
[null,null,null,null,null,0,"2024-10-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G31,RT1SC!$L$44:$L$67,0),MATCH($H31,RT1SC!$M$3:$N$3,0))","v":1666359.7254999999},{"$f":"IF($H31=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G31,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G31,Tier1!$D$2:$AY$2,0)+1)))","v":1381231.6775219343},117816.81600000002,5232.8640000000014,0,114326.03979572782,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H31=\"HLH\",MATCH($G31,LDD!$F$2:$BA$2,0),MATCH($G31,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H31=\"HLH\",MATCH($G31,LDD!$F$2:$BA$2,0),MATCH($G31,LDD!$F$2:$BA$2,0)+1)-1))","v":-87.363574471073633}]
[null,null,null,null,null,1,"2024-11-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G32,RT1SC!$L$44:$L$67,0),MATCH($H32,RT1SC!$M$3:$N$3,0))","v":3264487.3280000002},{"$f":"IF($H32=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G32,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G32,Tier1!$D$2:$AY$2,0)+1)))","v":2416945.2918131561},151047.20000000001,6708.8000000000029,350685.32249999983,-64990.23317559938,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H32=\"HLH\",MATCH($G32,LDD!$F$2:$BA$2,0),MATCH($G32,LDD!$F$2:$BA$2,0)+1)-1))","v":15422.555451133743},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H32=\"HLH\",MATCH($G32,LDD!$F$2:$BA$2,0),MATCH($G32,LDD!$F$2:$BA$2,0)+1)-1))","v":-7404.5082638426575}]
[null,null,null,null,null,0,"2024-12-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G35,RT1SC!$L$44:$L$67,0),MATCH($H35,RT1SC!$M$3:$N$3,0))","v":2285993.696},{"$f":"IF($H35=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G35,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G35,Tier1!$D$2:$AY$2,0)+1)))","v":2115611.7499329876},129900.59200000003,5769.5679999999993,0,377608.6903595411,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H35=\"HLH\",MATCH($G35,LDD!$F$2:$BA$2,0),MATCH($G35,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H35=\"HLH\",MATCH($G35,LDD!$F$2:$BA$2,0),MATCH($G35,LDD!$F$2:$BA$2,0)+1)-1))","v":4567.7258618647957}]
[null,null,null,null,null,0,"2025-01-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G37,RT1SC!$L$44:$L$67,0),MATCH($H37,RT1SC!$M$3:$N$3,0))","v":2298138.0290000001},{"$f":"IF($H37=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G37,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G37,Tier1!$D$2:$AY$2,0)+1)))","v":2082217.1469291241},123858.70399999997,5501.2160000000076,0,334980.9525717051,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H37=\"HLH\",MATCH($G37,LDD!$F$2:$BA$2,0),MATCH($G37,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H37=\"HLH\",MATCH($G37,LDD!$F$2:$BA$2,0),MATCH($G37,LDD!$F$2:$BA$2,0)+1)-1))","v":3715.5621356208635}]
[null,null,null,null,null,1,"2025-03-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G40,RT1SC!$L$44:$L$67,0),MATCH($H40,RT1SC!$M$3:$N$3,0))","v":3449919.1129999999},{"$f":"IF($H40=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G40,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G40,Tier1!$D$2:$AY$2,0)+1)))","v":2502228.6124811997},157089.08800000002,6977.1519999999946,539555.68028846174,-120687.62047542343,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H40=\"HLH\",MATCH($G40,LDD!$F$2:$BA$2,0),MATCH($G40,LDD!$F$2:$BA$2,0)+1)-1))","v":18955.3659765292},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H40=\"HLH\",MATCH($G40,LDD!$F$2:$BA$2,0),MATCH($G40,LDD!$F$2:$BA$2,0)+1)-1))","v":-6798.6989461686089}]
[null,null,null,null,null,0,"2025-04-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G43,RT1SC!$L$44:$L$67,0),MATCH($H43,RT1SC!$M$3:$N$3,0))","v":1750213.4617499998},{"$f":"IF($H43=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G43,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G43,Tier1!$D$2:$AY$2,0)+1)))","v":1404266.7215777296},114795.87199999997,5098.6880000000019,0,73608.480152670192,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H43=\"HLH\",MATCH($G43,LDD!$F$2:$BA$2,0),MATCH($G43,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H43=\"HLH\",MATCH($G43,LDD!$F$2:$BA$2,0),MATCH($G43,LDD!$F$2:$BA$2,0)+1)-1))","v":1506.1874670526731}]
[null,null,null,null,null,0,"2025-05-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G45,RT1SC!$L$44:$L$67,0),MATCH($H45,RT1SC!$M$3:$N$3,0))","v":2177069.1584999999},{"$f":"IF($H45=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G45,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G45,Tier1!$D$2:$AY$2,0)+1)))","v":1360342.1878131344},123858.70399999997,5501.2160000000076,0,-294847.35404638434,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H45=\"HLH\",MATCH($G45,LDD!$F$2:$BA$2,0),MATCH($G45,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H45=\"HLH\",MATCH($G45,LDD!$F$2:$BA$2,0),MATCH($G45,LDD!$F$2:$BA$2,0)+1)-1))","v":-3865.4860115149663}]
[null,null,null,null,null,1,"2025-06-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G46,RT1SC!$L$44:$L$67,0),MATCH($H46,RT1SC!$M$3:$N$3,0))","v":3560007.926},{"$f":"IF($H46=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G46,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G46,Tier1!$D$2:$AY$2,0)+1)))","v":1985047.1737176001},151047.20000000001,6708.8000000000029,579886.95750000002,-721567.75628862856,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H46=\"HLH\",MATCH($G46,LDD!$F$2:$BA$2,0),MATCH($G46,LDD!$F$2:$BA$2,0)+1)-1))","v":18120.974564376385},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H46=\"HLH\",MATCH($G46,LDD!$F$2:$BA$2,0),MATCH($G46,LDD!$F$2:$BA$2,0)+1)-1))","v":-4396.5278572109801}]
[null,null,null,null,null,1,"2025-07-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G48,RT1SC!$L$44:$L$67,0),MATCH($H48,RT1SC!$M$3:$N$3,0))","v":3067031.764},{"$f":"IF($H48=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G48,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G48,Tier1!$D$2:$AY$2,0)+1)))","v":2256029.7681469675},157089.08800000002,6977.1519999999946,750446.90000000037,-75783.569294949819,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H48=\"HLH\",MATCH($G48,LDD!$F$2:$BA$2,0),MATCH($G48,LDD!$F$2:$BA$2,0)+1)-1))","v":28857.089115218227},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H48=\"HLH\",MATCH($G48,LDD!$F$2:$BA$2,0),MATCH($G48,LDD!$F$2:$BA$2,0)+1)-1))","v":6484.4736869594899}]
[null,null,null,null,null,0,"2025-08-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G51,RT1SC!$L$44:$L$67,0),MATCH($H51,RT1SC!$M$3:$N$3,0))","v":1739738.0798499999},{"$f":"IF($H51=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G51,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G51,Tier1!$D$2:$AY$2,0)+1)))","v":1444141.3852999164},123858.70399999997,5501.2160000000076,0,121447.40284208738,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H51=\"HLH\",MATCH($G51,LDD!$F$2:$BA$2,0),MATCH($G51,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H51=\"HLH\",MATCH($G51,LDD!$F$2:$BA$2,0),MATCH($G51,LDD!$F$2:$BA$2,0)+1)-1))","v":4067.7214736010696}]
[null,null,null,null,null,1,"2025-09-01","HLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G52,RT1SC!$L$44:$L$67,0),MATCH($H52,RT1SC!$M$3:$N$3,0))","v":2614938.2740000002},{"$f":"IF($H52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G52,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G52,Tier1!$D$2:$AY$2,0)+1)))","v":2065646.2882530682},151047.20000000001,6708.8000000000029,484316.23250000004,77552.126506216649,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H52=\"HLH\",MATCH($G52,LDD!$F$2:$BA$2,0),MATCH($G52,LDD!$F$2:$BA$2,0)+1)-1))","v":17173.26759931229},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H52=\"HLH\",MATCH($G52,LDD!$F$2:$BA$2,0),MATCH($G52,LDD!$F$2:$BA$2,0)+1)-1))","v":2998.7485646011569}]
[null,null,null,null,null,0,"2025-09-01","LLH",{"$f":"INDEX(RT1SC!$M$44:$N$67,MATCH($G53,RT1SC!$L$44:$L$67,0),MATCH($H53,RT1SC!$M$3:$N$3,0))","v":1763369.1040000001},{"$f":"IF($H53=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G53,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($G53,Tier1!$D$2:$AY$2,0)+1)))","v":1427500.4556447179},120837.76000000004,5367.0400000000009,0,86840.197800644208,{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(O$4,LDD!$B$1:$CW$1,0)-1+IF($H53=\"HLH\",MATCH($G53,LDD!$F$2:$BA$2,0),MATCH($G53,LDD!$F$2:$BA$2,0)+1)-1))","v":0},{"$f":"SUM(OFFSET(LDD!$B$4:$B$138,0,MATCH(P$4,LDD!$B$1:$CW$1,0)-1+IF($H53=\"HLH\",MATCH($G53,LDD!$F$2:$BA$2,0),MATCH($G53,LDD!$F$2:$BA$2,0)+1)-1))","v":2444.3062427899422}]

{"sheet":"RAMExport-Loads","index":48,"n_rows":40,"n_cols":26,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Loads (MWh)"]
["TOC"]
[null,null,null,null,null,null,null,null,"Difference"]
[null,"Annual",{"$f":"+Init!C9","v":2024},{"$f":"+C4+1","v":2025},null,2022,2023,null,"Y1","Y2","Average T1 Load Change","aMW T1 Load Change"]
[null,"Preference",{"$f":"SUM(C6:C11)","v":61127527.8274744},{"$f":"SUM(D6:D11)","v":62837585.884620495},null,57183544.214999996,57621798.122000001,null,{"$f":"+SUM(I6:I11)","v":3943983.6124743987},{"$f":"+SUM(J6:J11)","v":5215787.7626204919},{"$f":"+SUM(I6:J10)/SUM(F6:G10)","v":6.043520695835379E-2},{"$f":"+SUM(I6:J10)/(8760*2)","v":386.30195428623807}]
[null,"Block",{"$f":"SUM(C15:N15)+SUM(C24:N24)","v":4680018.5760000004},{"$f":"SUM(O15:Z15)+SUM(O24:Z24)","v":4649142.2399999993},null,4155936.7199999997,4144329.7199999997,null,{"$f":"+C6-F6","v":524081.85600000061},504812.51999999955]
[null,"Slice Block",{"$f":"SUM(C16:N16)+SUM(C25:N25)","v":10827952.783923361},11067431.047121312,null,11330798.259052247,11775170.685639415,null,-502845.47512888536,-707739.63851810247,"Average Load Obligation Change","aMW Load Obligation Change"]
[null,"Slice (non-block)",12307662.640076634,12154961.032878682,null,13325518.22094775,13067129.354360584,null,-1017855.5808711164,-912168.32148190215,{"$f":"(SUM(I6:I11)+SUM(J6:J11))/(SUM(F6:F11)+SUM(G6:G11))","v":7.9785236371729684E-2},{"$f":"+SUM(I6:J11)/(8760*2)","v":522.81800086158046}]
[null,"Load Following - System Shape",31362309.538618073,31385644.053778887,null,27089083.616753817,27098088.619331755,null,{"$f":"+C9-F9","v":4273225.9218642563},4287555.4344471321]
[null,"Load Following - Load Shape",153836.03285633022,166924.59084161214,null,-53193.281753813499,55010.382668247679,null,207029.31461014372,111914.20817336446]
[null,"Tier 2 (Block)",{"$f":"SUM(C20:N20)+SUM(C29:N29)","v":1795748.2559999998},3413482.92,null,1335400.6800000002,1482069.3599999999,null,{"$f":"C11-F11","v":460347.57599999965},{"$f":"D11-G11","v":1931413.56}]
[]
[null,"HLH",{"$f":"DATE($C$4-1,10,1)","v":"2023-10-01"},{"$f":"EOMONTH(C13,0)+1","v":"2023-11-01"},{"$f":"EOMONTH(D13,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,"Preference",{"$f":"SUM(C15:C20)","v":2706689.908287744},{"$f":"SUM(D15:D20)","v":3132135.216264741},3606257.7791815307,3760610.6590153123,3268509.4839154044,3251220.8061080761,2718652.6047136579,2776626.790678455,2735513.3596015791,2917864.2022338454,3012790.819695076,2613531.3364186399,2850530.1043178043,3216267.191607594,3689927.9397226865,3851458.58306963,3282893.8663462135,3346700.5221413691,2827256.7321456857,2745897.102561465,2858597.5071920566,3033612.3862380809,3052514.6425608634,2747221.7063416936]
[null,"Block",{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(C$13,Tier1!$B$2:$AY$2,0),FALSE)","v":217353.12558441269},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(D$13,Tier1!$B$2:$AY$2,0),FALSE)","v":348159.59725289542},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(E$13,Tier1!$B$2:$AY$2,0),FALSE)","v":358722.85987509682},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(F$13,Tier1!$B$2:$AY$2,0),FALSE)","v":395977.19040588383},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(G$13,Tier1!$B$2:$AY$2,0),FALSE)","v":337184.87954946212},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(H$13,Tier1!$B$2:$AY$2,0),FALSE)","v":352250.32164716441},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(I$13,Tier1!$B$2:$AY$2,0),FALSE)","v":166731.61231999996},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(J$13,Tier1!$B$2:$AY$2,0),FALSE)","v":61912.890864000175},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(K$13,Tier1!$B$2:$AY$2,0),FALSE)","v":9194.8347071999997},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(L$13,Tier1!$B$2:$AY$2,0),FALSE)","v":140817.96574389673},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(M$13,Tier1!$B$2:$AY$2,0),FALSE)","v":158409.01832237418},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(N$13,Tier1!$B$2:$AY$2,0),FALSE)","v":251639.59432319997},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(O$13,Tier1!$B$2:$AY$2,0),FALSE)","v":216056.02798683889},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(P$13,Tier1!$B$2:$AY$2,0),FALSE)","v":345829.92924269626},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Q$13,Tier1!$B$2:$AY$2,0),FALSE)","v":356342.62321161292},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(R$13,Tier1!$B$2:$AY$2,0),FALSE)","v":393375.77591406455},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(S$13,Tier1!$B$2:$AY$2,0),FALSE)","v":334847.48198399995},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(T$13,Tier1!$B$2:$AY$2,0),FALSE)","v":349920.33043435775},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(U$13,Tier1!$B$2:$AY$2,0),FALSE)","v":165613.98942666646},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(V$13,Tier1!$B$2:$AY$2,0),FALSE)","v":61526.657160000112},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(W$13,Tier1!$B$2:$AY$2,0),FALSE)","v":9169.7122080000008},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(X$13,Tier1!$B$2:$AY$2,0),FALSE)","v":139912.24248361273},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Y$13,Tier1!$B$2:$AY$2,0),FALSE)","v":157168.22198012908},{"$f":"VLOOKUP(10306,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10349,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0),FALSE)+VLOOKUP(10286,Tier1!$B:$AY,MATCH(Z$13,Tier1!$B$2:$AY$2,0),FALSE)","v":250333.94242400004}]
[null,"Slice Block",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(C$13,Tier1!$D$2:$AY$2,0)))-C15","v":472702.88658547378},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(D$13,Tier1!$D$2:$AY$2,0)))-D15","v":528760.894092164},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(E$13,Tier1!$D$2:$AY$2,0)))-E15","v":604143.60056950874},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(F$13,Tier1!$D$2:$AY$2,0)))-F15","v":621507.28352075326},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(G$13,Tier1!$D$2:$AY$2,0)))-G15","v":532411.84364112129},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(H$13,Tier1!$D$2:$AY$2,0)))-H15","v":530664.71803540434},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(I$13,Tier1!$D$2:$AY$2,0)))-I15","v":489862.26002899976},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(J$13,Tier1!$D$2:$AY$2,0)))-J15","v":471451.56740152172},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(K$13,Tier1!$D$2:$AY$2,0)))-K15","v":433446.50929359632},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(L$13,Tier1!$D$2:$AY$2,0)))-L15","v":465954.80338596849},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(M$13,Tier1!$D$2:$AY$2,0)))-M15","v":480804.33529615426},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(N$13,Tier1!$D$2:$AY$2,0)))-N15","v":419945.36899398651},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(O$13,Tier1!$D$2:$AY$2,0)))-O15","v":502263.64456440177},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(P$13,Tier1!$D$2:$AY$2,0)))-P15","v":540141.43470007519},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Q$13,Tier1!$D$2:$AY$2,0)))-Q15","v":616513.62591683562},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(R$13,Tier1!$D$2:$AY$2,0)))-R15","v":634362.81693491829},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(S$13,Tier1!$D$2:$AY$2,0)))-S15","v":540645.35909477179},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(T$13,Tier1!$D$2:$AY$2,0)))-T15","v":542095.80457691033},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(U$13,Tier1!$D$2:$AY$2,0)))-U15","v":501003.37802767399},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(V$13,Tier1!$D$2:$AY$2,0)))-V15","v":481999.98567892931},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(W$13,Tier1!$D$2:$AY$2,0)))-W15","v":443385.25933078321},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(X$13,Tier1!$D$2:$AY$2,0)))-X15","v":476737.8608977563},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Y$13,Tier1!$D$2:$AY$2,0)))-Y15","v":473811.38500621374},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Z$13,Tier1!$D$2:$AY$2,0)))-Z15","v":447749.99804654985}]
[null,"Slice (non-block)",{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(C$13,SliceResource!$D$2:$AY$2,0)))","v":495638.83125181269},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(D$13,SliceResource!$D$2:$AY$2,0)))","v":645334.82797987945},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(E$13,SliceResource!$D$2:$AY$2,0)))","v":696004.18324514665},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(F$13,SliceResource!$D$2:$AY$2,0)))","v":738734.15422345675},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(G$13,SliceResource!$D$2:$AY$2,0)))","v":653976.21283958922},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(H$13,SliceResource!$D$2:$AY$2,0)))","v":679636.47676595219},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(I$13,SliceResource!$D$2:$AY$2,0)))","v":530048.35413471598},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(J$13,SliceResource!$D$2:$AY$2,0)))","v":727566.58979165251},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(K$13,SliceResource!$D$2:$AY$2,0)))","v":687809.01581502007},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(L$13,SliceResource!$D$2:$AY$2,0)))","v":595510.73260687036},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(M$13,SliceResource!$D$2:$AY$2,0)))","v":609764.9327394932},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(N$13,SliceResource!$D$2:$AY$2,0)))","v":506835.2986493489},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(O$13,SliceResource!$D$2:$AY$2,0)))","v":512102.31886629853},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(P$13,SliceResource!$D$2:$AY$2,0)))","v":643531.12483457837},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Q$13,SliceResource!$D$2:$AY$2,0)))","v":693933.57740954729},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(R$13,SliceResource!$D$2:$AY$2,0)))","v":736169.98168089648},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(S$13,SliceResource!$D$2:$AY$2,0)))","v":626599.28571682854},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(T$13,SliceResource!$D$2:$AY$2,0)))","v":682440.5778978524},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(U$13,SliceResource!$D$2:$AY$2,0)))","v":544796.89461272454},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(V$13,SliceResource!$D$2:$AY$2,0)))","v":603674.58159798896},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(W$13,SliceResource!$D$2:$AY$2,0)))","v":717732.66548232932},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(X$13,SliceResource!$D$2:$AY$2,0)))","v":615396.95967137848},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Y$13,SliceResource!$D$2:$AY$2,0)))","v":581898.88668914186},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Z$13,SliceResource!$D$2:$AY$2,0)))","v":525579.46404934197}]
[null,"Load Following - Load Shape (less remarketing)",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(C$13,LoadShp!$D$2:$AY$2,0)))","v":145746.74682383527},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(D$13,LoadShp!$D$2:$AY$2,0)))","v":-121938.43490715485},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(E$13,LoadShp!$D$2:$AY$2,0)))","v":86016.883034080849},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(F$13,LoadShp!$D$2:$AY$2,0)))","v":30996.312585404692},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(G$13,LoadShp!$D$2:$AY$2,0)))","v":-5056.1105079872577},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(H$13,LoadShp!$D$2:$AY$2,0)))","v":-140136.07471951988},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(I$13,LoadShp!$D$2:$AY$2,0)))","v":70998.770071646912},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(J$13,LoadShp!$D$2:$AY$2,0)))","v":-273750.7298687346},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(K$13,LoadShp!$D$2:$AY$2,0)))","v":-276148.6601985665},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(L$13,LoadShp!$D$2:$AY$2,0)))","v":80101.415066936126},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(M$13,LoadShp!$D$2:$AY$2,0)))","v":149803.68214682495},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(N$13,LoadShp!$D$2:$AY$2,0)))","v":34643.796985088047},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(O$13,LoadShp!$D$2:$AY$2,0)))","v":157084.12013447547},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(P$13,LoadShp!$D$2:$AY$2,0)))","v":-124911.47980772438},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Q$13,LoadShp!$D$2:$AY$2,0)))","v":81501.646388538094},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(R$13,LoadShp!$D$2:$AY$2,0)))","v":30519.909997554852},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(S$13,LoadShp!$D$2:$AY$2,0)))","v":14500.134063948037},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(T$13,LoadShp!$D$2:$AY$2,0)))","v":-139731.73823832467},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(U$13,LoadShp!$D$2:$AY$2,0)))","v":72927.943973410758},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(V$13,LoadShp!$D$2:$AY$2,0)))","v":-273748.88436054863},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(W$13,LoadShp!$D$2:$AY$2,0)))","v":-273293.69422206777},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(X$13,LoadShp!$D$2:$AY$2,0)))","v":83652.032027534326},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Y$13,LoadShp!$D$2:$AY$2,0)))","v":146519.93300969957},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Z$13,LoadShp!$D$2:$AY$2,0)))","v":41155.566308382971}]
[null,"Tier 2 (Block) Less Remarketing",{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(C$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(C$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(C$13,NRRemarketing!$D$2:$AY$2,0)))","v":85038.651480525543},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(D$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(D$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(D$13,NRRemarketing!$D$2:$AY$2,0)))","v":81684.950840784222},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(E$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(E$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(E$13,NRRemarketing!$D$2:$AY$2,0)))","v":81834.769059404498},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(F$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(F$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(F$13,NRRemarketing!$D$2:$AY$2,0)))","v":85077.896612442608},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(G$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(G$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(G$13,NRRemarketing!$D$2:$AY$2,0)))","v":81910.411476711015},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(H$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(H$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(H$13,NRRemarketing!$D$2:$AY$2,0)))","v":84939.906147923932},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(I$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(I$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(I$13,NRRemarketing!$D$2:$AY$2,0)))","v":84888.652546816986},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(J$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(J$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(J$13,NRRemarketing!$D$2:$AY$2,0)))","v":85060.154981290209},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(K$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(K$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(K$13,NRRemarketing!$D$2:$AY$2,0)))","v":81698.497549057327},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(L$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(L$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(L$13,NRRemarketing!$D$2:$AY$2,0)))","v":85155.762660278153},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(M$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(M$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(M$13,NRRemarketing!$D$2:$AY$2,0)))","v":88323.233471391635},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(N$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(N$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(N$13,NRRemarketing!$D$2:$AY$2,0)))","v":78668.017231669292},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(O$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(O$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(O$13,NRRemarketing!$D$2:$AY$2,0)))","v":168316.9198126733},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(P$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(P$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(P$13,NRRemarketing!$D$2:$AY$2,0)))","v":155790.77495986011},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Q$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Q$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(Q$13,NRRemarketing!$D$2:$AY$2,0)))","v":155897.88752574084},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(R$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(R$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(R$13,NRRemarketing!$D$2:$AY$2,0)))","v":162129.98807299478},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(S$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(S$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(S$13,NRRemarketing!$D$2:$AY$2,0)))","v":149730.14336202358},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(T$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(T$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(T$13,NRRemarketing!$D$2:$AY$2,0)))","v":162031.33176231515},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(U$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(U$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(U$13,NRRemarketing!$D$2:$AY$2,0)))","v":161994.68798977701},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(V$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(V$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(V$13,NRRemarketing!$D$2:$AY$2,0)))","v":162117.3036901931},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(W$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(W$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(W$13,NRRemarketing!$D$2:$AY$2,0)))","v":155817.66799212777},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(X$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(X$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(X$13,NRRemarketing!$D$2:$AY$2,0)))","v":162185.65841973541},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Y$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Y$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(Y$13,NRRemarketing!$D$2:$AY$2,0)))","v":162112.37087465913},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Z$13,Tier2!$D$2:$AY$2,0)))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Z$13,T2Remarketing!$D$2:$AY$2,0)))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(Z$13,NRRemarketing!$D$2:$AY$2,0)))","v":155995.95403928449}]
[null,"LLH",{"$f":"DATE($C$4-1,10,1)","v":"2023-10-01"},{"$f":"EOMONTH(C22,0)+1","v":"2023-11-01"},{"$f":"EOMONTH(D22,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,"Preference",{"$f":"SUM(C24:C29)","v":1811819.2053640119},{"$f":"SUM(D24:D29)","v":2184723.9998969962},2625701.1347402586,2589514.2684294586,2134510.2791910493,2208969.7390194996,1799104.0060871751,1878891.1996305981,1756621.4196805866,1961942.5408672378,1808354.8307838705,1866972.2376695985,1823081.2536810942,2254008.7220986225,2702120.7297377517,2665847.0506385583,2168825.3948075296,2276267.8247094289,1869487.8384938333,1886661.726630498,1822607.5915488382,2048994.6505116683,1925159.8042433339,1891645.0132741965]
[null,"Slice Block",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(C$13,Tier1!$D$2:$AY$2,0)+1))-C24","v":372708.04519239278},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(D$13,Tier1!$D$2:$AY$2,0)+1))-D24","v":424330.6175089617},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(E$13,Tier1!$D$2:$AY$2,0)+1))-E24","v":519563.49648977735},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(F$13,Tier1!$D$2:$AY$2,0)+1))-F24","v":490034.58892982488},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(G$13,Tier1!$D$2:$AY$2,0)+1))-G24","v":393984.76429442992},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(H$13,Tier1!$D$2:$AY$2,0)+1))-H24","v":417133.08364802215},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(I$13,Tier1!$D$2:$AY$2,0)+1))-I24","v":357976.26694426895},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(J$13,Tier1!$D$2:$AY$2,0)+1))-J24","v":371721.42814350751},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(K$13,Tier1!$D$2:$AY$2,0)+1))-K24","v":346757.20743487711},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(L$13,Tier1!$D$2:$AY$2,0)+1))-L24","v":367387.44113124441},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(M$13,Tier1!$D$2:$AY$2,0)+1))-M24","v":347247.57549166697},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(N$13,Tier1!$D$2:$AY$2,0)+1))-N24","v":367452.1978697381},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(O$13,Tier1!$D$2:$AY$2,0)+1))-O24","v":362745.96551873459},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(P$13,Tier1!$D$2:$AY$2,0)+1))-P24","v":433463.50134681037},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Q$13,Tier1!$D$2:$AY$2,0)+1))-Q24","v":530201.71828847879},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(R$13,Tier1!$D$2:$AY$2,0)+1))-R24","v":500170.68258330121},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(S$13,Tier1!$D$2:$AY$2,0)+1))-S24","v":405484.01932107884},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(T$13,Tier1!$D$2:$AY$2,0)+1))-T24","v":426118.57715540787},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(U$13,Tier1!$D$2:$AY$2,0)+1))-U24","v":366117.85317406937},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(V$13,Tier1!$D$2:$AY$2,0)+1))-V24","v":380038.45024684805},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(W$13,Tier1!$D$2:$AY$2,0)+1))-W24","v":354708.20746462658},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(X$13,Tier1!$D$2:$AY$2,0)+1))-X24","v":375889.46724630793},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Y$13,Tier1!$D$2:$AY$2,0)+1))-Y24","v":373582.05356259161},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH(Z$13,Tier1!$D$2:$AY$2,0)+1))-Z24","v":358199.99843724002}]
[null,"Slice (non-block)",{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(C$13,SliceResource!$D$2:$AY$2,0)+1))","v":337601.18214209977},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(D$13,SliceResource!$D$2:$AY$2,0)+1))","v":416648.96128464508},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(E$13,SliceResource!$D$2:$AY$2,0)+1))","v":450082.43555710593},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(F$13,SliceResource!$D$2:$AY$2,0)+1))","v":451544.22111670196},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(G$13,SliceResource!$D$2:$AY$2,0)+1))","v":372673.18982892018},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(H$13,SliceResource!$D$2:$AY$2,0)+1))","v":439303.68770278979},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(I$13,SliceResource!$D$2:$AY$2,0)+1))","v":344172.89296720352},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(J$13,SliceResource!$D$2:$AY$2,0)+1))","v":461028.09861594206},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(K$13,SliceResource!$D$2:$AY$2,0)+1))","v":417735.75587040884},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(L$13,SliceResource!$D$2:$AY$2,0)+1))","v":359501.19496180007},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(M$13,SliceResource!$D$2:$AY$2,0)+1))","v":333674.56416861893},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(N$13,SliceResource!$D$2:$AY$2,0)+1))","v":356836.84581745969},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(O$13,SliceResource!$D$2:$AY$2,0)+1))","v":320301.29979340237},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(P$13,SliceResource!$D$2:$AY$2,0)+1))","v":418729.96771071514},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Q$13,SliceResource!$D$2:$AY$2,0)+1))","v":452460.3367341772},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(R$13,SliceResource!$D$2:$AY$2,0)+1))","v":455793.30629250989},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(S$13,SliceResource!$D$2:$AY$2,0)+1))","v":362332.07298496563},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(T$13,SliceResource!$D$2:$AY$2,0)+1))","v":435771.10344085778},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(U$13,SliceResource!$D$2:$AY$2,0)+1))","v":346836.2347628533},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(V$13,SliceResource!$D$2:$AY$2,0)+1))","v":398509.71954190871},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(W$13,SliceResource!$D$2:$AY$2,0)+1))","v":415035.9873519651},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(X$13,SliceResource!$D$2:$AY$2,0)+1))","v":372769.63543651043},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Y$13,SliceResource!$D$2:$AY$2,0)+1))","v":353198.73403689492},{"$f":"SUM(OFFSET(SliceResource!$C$4:$C$138,0,MATCH(Z$13,SliceResource!$D$2:$AY$2,0)+1))","v":339366.31628301711}]
[null,"Load Following - Load Shape (less remarketing)",{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(C$22,LoadShp!$D$2:$AY$2,0)+1))","v":46743.155168862737},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(D$22,LoadShp!$D$2:$AY$2,0)+1))","v":-25993.175739246504},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(E$22,LoadShp!$D$2:$AY$2,0)+1))","v":187860.83741857836},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(F$22,LoadShp!$D$2:$AY$2,0)+1))","v":152274.23472852938},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(G$22,LoadShp!$D$2:$AY$2,0)+1))","v":125541.25586623953},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(H$22,LoadShp!$D$2:$AY$2,0)+1))","v":-71802.198607632134},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(I$22,LoadShp!$D$2:$AY$2,0)+1))","v":38978.409503794304},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(J$22,LoadShp!$D$2:$AY$2,0)+1))","v":-162645.83701925512},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(K$22,LoadShp!$D$2:$AY$2,0)+1))","v":-145509.09453495836},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(L$22,LoadShp!$D$2:$AY$2,0)+1))","v":135959.83659406198},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(M$22,LoadShp!$D$2:$AY$2,0)+1))","v":78348.996838333798},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(N$22,LoadShp!$D$2:$AY$2,0)+1))","v":12802.01612716855},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(O$22,LoadShp!$D$2:$AY$2,0)+1))","v":28952.971591995258},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(P$22,LoadShp!$D$2:$AY$2,0)+1))","v":-29559.323930346101},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Q$22,LoadShp!$D$2:$AY$2,0)+1))","v":185128.44791032048},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(R$22,LoadShp!$D$2:$AY$2,0)+1))","v":151162.7679800661},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(S$22,LoadShp!$D$2:$AY$2,0)+1))","v":133699.95377833079},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(T$22,LoadShp!$D$2:$AY$2,0)+1))","v":-72908.90224176929},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(U$22,LoadShp!$D$2:$AY$2,0)+1))","v":39873.984243987477},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(V$22,LoadShp!$D$2:$AY$2,0)+1))","v":-165015.1656764863},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(W$22,LoadShp!$D$2:$AY$2,0)+1))","v":-147782.53942338863},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(X$22,LoadShp!$D$2:$AY$2,0)+1))","v":137832.46400625183},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Y$22,LoadShp!$D$2:$AY$2,0)+1))","v":82712.583444372387},{"$f":"SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(LoadShp!$C$4:$C$138,0,MATCH(Z$22,LoadShp!$D$2:$AY$2,0)+1))","v":6651.8598833995202}]
[null,"Tier 2 (Block) Less Remarketing",{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(C$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(C$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(C$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":67028.953571357211},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(D$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(D$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(D$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":65555.056429788223},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(E$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(E$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(E$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":70345.199656443481},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(F$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(F$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(F$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":67084.56792356295},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(G$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(G$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(G$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":60610.621541405962},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(H$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(H$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(H$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":66738.696049866936},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(I$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(I$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(I$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":62040.117645172446},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(J$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(J$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(J$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":67047.113368907885},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(K$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(K$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(K$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":65311.095629293013},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(L$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(L$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(L$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":67104.280847065616},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(M$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(M$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(M$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":63789.934431239155},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(N$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(N$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(N$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":68811.71484760163},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(O$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(O$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(O$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":121548.27636575697},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(P$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(P$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(P$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":125023.914680574},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Q$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Q$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(Q$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":134048.6430705862},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(R$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(R$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(R$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":127836.597416925},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(S$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(S$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(S$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":112296.65283521274},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(T$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(T$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(T$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":127345.14171083711},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(U$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(U$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(U$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":118384.88215325032},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(V$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(V$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(V$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":127809.81927545482},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(W$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(W$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(W$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":124619.6865614405},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(X$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(X$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(X$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":127850.69117559351},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Y$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Y$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(Y$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":127819.68490652279},{"$f":"SUM(OFFSET(Tier2!$C$4:$C$138,0,MATCH(Z$13,Tier2!$D$2:$AY$2,0)+1))+SUM(OFFSET(T2Remarketing!$C$4:$C$138,0,MATCH(Z$13,T2Remarketing!$D$2:$AY$2,0)+1))+SUM(OFFSET(NRRemarketing!$C$4:$C$138,0,MATCH(Z$13,NRRemarketing!$D$2:$AY$2,0)+1))","v":124778.24134646129}]
[null,"Compare to RAM Loads"]
[null,null,{"$f":"C4","v":2024},{"$f":"D4","v":2025},null,{"$f":"C32","v":2024},{"$f":"D32","v":2025}]
[null,"Block-only",{"$f":"C6","v":4680018.5760000004},4649142.2399999993,null,{"$f":"C34/$F$40","v":532.78899999999999},{"$f":"D34/$G$40","v":530.72399999999993}]
[null,"Slice Block",10827952.783923361,11067431.047121312,null,1232.6904353282516,1263.4053706759489]
[null,"Load Following",{"$f":"C9+C10","v":31516145.571474403},{"$f":"D9+D10","v":31552568.644620501},null,3587.9036397397999,3601.8913977877282]
[null,"Tier 2 ",{"$f":"C11","v":1795748.2559999998},{"$f":"D11","v":3413482.92},null,204.43399999999997,389.66699999999997]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F32, Init!$M$5:$O$40, 3, FALSE)","v":8784},{"$f":"VLOOKUP(G32, Init!$M$5:$O$40, 3, FALSE)","v":8760}]

{"sheet":"REP_Template","index":49,"n_rows":87,"n_cols":14,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TRM Residential Exchange Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2024.xlsm"}]
[]
[null,"Customer Name","Clark County PUD #1"]
[null,"BESID",{"$f":"INDEX(Init!Q5:Q139,MATCH(C4,Init!R5:R139,0),1)","v":10103}]
[]
[]
[null,null,{"$f":"Init!$C$9","v":2024},{"$f":"+C8+1","v":2025},null,null,null,{"$f":"Init!$C$9","v":2024},{"$f":"+H8+1","v":2025},null,null,null,{"$f":"Init!$C$9","v":2024},{"$f":"+M8+1","v":2025}]
[]
[null,"RHWM",{"$f":"+INDEX(TOCA!$T$4:$T$138,MATCH($C$5,TOCA!$B$4:$B$138,0),1)","v":318.49400000000003},{"$f":"+$C$10","v":318.49400000000003}]
[]
[null,"T1 Load",{"$f":"MIN((C20-C18-C14),C10)","v":318.49400000000003},{"$f":"MIN((D20-D18-D14),D10)","v":318.49400000000003}]
[]
[null,"Existing Resources (aMW)",{"$f":"SUM(OFFSET(Existing!$D$4:$AA$4,MATCH($C$5,Existing!$B$4:$B$139,0)-1,0))/VLOOKUP(C$8,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":225.98929872495447},{"$f":"SUM(OFFSET(Existing!$AB$4:$AY$4,MATCH($C$5,Existing!$B$4:$B$139,0)-1,0))/VLOOKUP(D$8,Init!$M:$O,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":225.94851598173517}]
[]
[]
[]
[null,"Slice Percentage",{"$f":"INDEX(TOCA!AI$4:AI$138,MATCH($C$5,TOCA!$B$4:$B$138,0),1)","v":2.18169E-2},{"$f":"+C28","v":2.18169E-2},null,null,"Slice Customer Rate - $/Percentage",{"$f":"RAMOutput!D9*1000","v":0},{"$f":"RAMOutput!E9*1000","v":0},null,null,"Slice Customer Charge",{"$f":"C28*H28*100","v":0},{"$f":"D28*I28*100","v":0}]
[]
[]
[null,11,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E41,$B41,1),LoadShp!$D$2:$AY$2,0))","v":-218.25134839919338},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E41,$B41,1),LoadShp!$D$2:$AY$2,0))","v":268.33383286281605},1,null,11,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J41,$G41,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(I$8-$J41,$G41,1),RAMMarket!$B:$D,2,FALSE)),2)","v":40.299999999999997},{"$f":"+H41","v":40.299999999999997},1,null,"Nov",{"$f":"C41*H41","v":-8795.5293404874919},{"$f":"D41*I41","v":10813.853464371487}]
[null,4,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E46,$B46,1),LoadShp!$D$2:$AY$2,0))","v":-7716.628100667338},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E46,$B46,1),LoadShp!$D$2:$AY$2,0))","v":-7359.2349842162657},0,null,4,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J46,$G46,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(I$8-$J46,$G46,1),RAMMarket!$B:$D,2,FALSE)),2)","v":20.420000000000002},20.420000000000002,0,null,"Apr",-157573.54581562706,-150275.57837769616]
[null,6,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E48,$B48,1),LoadShp!$D$2:$AY$2,0))","v":-30948.365961519004},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E48,$B48,1),LoadShp!$D$2:$AY$2,0))","v":-30614.97686035181},0,null,6,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J48,$G48,1),RAMMarket!$B:$D,2,FALSE),VLOOKUP(DATE(I$8-$J48,$G48,1),RAMMarket!$B:$D,2,FALSE)),2)","v":17.87},17.87,0,null,"Jun",-553047.29973234469,-547089.63649448683]
[null,11,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E56,$B56,1),LoadShp!$D$2:$AY$2,0)+1)","v":11552.031074937899},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E56,$B56,1),LoadShp!$D$2:$AY$2,0)+1)","v":11942.515682900652},1,null,11,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J56,$G56,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J56,$G56,1),RAMMarket!$B:$D,3,FALSE)),2)","v":31.39},{"$f":"+H56","v":31.39},1,null,"Nov",{"$f":"C56*H56","v":362618.25544230064},{"$f":"D56*I56","v":374875.56728625146}]
[null,4,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E61,$B61,1),LoadShp!$D$2:$AY$2,0)+1)","v":-71.016502451719134},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E61,$B61,1),LoadShp!$D$2:$AY$2,0)+1)","v":190.15539033945242},0,null,4,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J61,$G61,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J61,$G61,1),RAMMarket!$B:$D,3,FALSE)),2)","v":21.67},21.67,0,null,"Apr",-1538.9276081287537,4120.667308655934]
[null,{"$f":"+B64+1","v":8},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E65,$B65,1),LoadShp!$D$2:$AY$2,0)+1)","v":2910.6254419957113},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E65,$B65,1),LoadShp!$D$2:$AY$2,0)+1)","v":5429.3930199436436},0,null,{"$f":"+G64+1","v":8},{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J65,$G65,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J65,$G65,1),RAMMarket!$B:$D,3,FALSE)),2)","v":48.93},48.93,0,null,"Aug",142416.90287685016,265660.2004658425]
[null,9,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(C$8-$E66,$B66,1),LoadShp!$D$2:$AY$2,0)+1)","v":-1463.2692470079055},{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($C$5,LoadShp!$B$4:$B$138,0),MATCH(DATE(D$8-$E66,$B66,1),LoadShp!$D$2:$AY$2,0)+1)","v":-3105.8231649484806},0,null,9,{"$f":"ROUND(AVERAGE(VLOOKUP(DATE(H$8-$J66,$G66,1),RAMMarket!$B:$D,3,FALSE),VLOOKUP(DATE(I$8-$J66,$G66,1),RAMMarket!$B:$D,3,FALSE)),2)","v":44.18},44.18,0,null,"Sep",-64647.235332809265,-137215.26742742388]
[null,10,{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(C$8-$E72,$B72,1),Demand!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(D$8-$E72,$B72,1),Demand!$D$2:$AY$2,0))","v":0},1,null,10,{"$f":"+VLOOKUP($G72,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":10.37},{"$f":"+H72","v":10.37},null,null,"Oct",{"$f":"C72*H72","v":0},{"$f":"D72*I72","v":0}]
[null,1,{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(C$8-$E75,$B75,1),Demand!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(D$8-$E75,$B75,1),Demand!$D$2:$AY$2,0))","v":0},0,null,1,{"$f":"+VLOOKUP($G75,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":10.84},10.84,null,null,"Jan",0,0]
[null,7,{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(C$8-$E81,$B81,1),Demand!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Demand!$D$4:$AY$138,MATCH($C$5,Demand!$B$4:$B$138,0),MATCH(DATE(D$8-$E81,$B81,1),Demand!$D$2:$AY$2,0))","v":0},0,null,7,{"$f":"+VLOOKUP($G81,RAMMarket!$F$5:$G$16,MATCH(\"$/KW-mo\",RAMMarket!$F$4:$G$4,0),FALSE)","v":12.08},12.08,null,null,"Jul",0,0]
[]
[]
[null,"*Includes surcharges"]

{"sheet":"RevSim_TRM_Template","index":50,"n_rows":53,"n_cols":15,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TRM Billing Determinant Output for RevSim"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2024.xlsm"}]
[]
[null,null,"Diurnal Period","Tier 1 Load Following Load","LoadFollowing portion of T1SS","Tier 1 Block","Tier 1 Block portion of T1SS","L-S BD (variable)","L-S BD (fixed)","Demand Billing Determinant","Load Shaping Rate","Demand Rate","Load Shaping Revenue (variable)","Load Shaping Revenue (fixed)","Demand Revenue"]
[null,null,null,"MWh","MWh","MWh","MWh","MWh","MWh","kW","$/MWh","$/kW-mo","$1000s","$1000s","$1000s"]
[null,{"$f":"DATE(Init!$C$9-1,10,1)","v":"2023-10-01"},{"$f":"IF('RAMExport-TRM'!F6=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0)+1)))","v":1435956.4133855191},{"$f":"VLOOKUP($B6,RT1SC!$L$44:$N$67,MATCH($C6,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1290209.6665616832},{"$f":"IF($C6=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B6,Tier1!$D$2:$AY$2,0)+1)))","v":690056.0121698865},{"$f":"VLOOKUP($B6,RT1SC!$L$44:$N$67,MATCH($C6,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":640432.71209514572},{"$f":"D6-E6","v":145746.74682383589},{"$f":"F6-G6","v":49623.300074740779},{"$f":"+'RAMExport-TRM'!M6","v":273472.96105769213},{"$f":"ROUND(AVERAGE(VLOOKUP($B6,RAMMarket!$B:$D,IF($C6=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B6)+1,MONTH($B6),1),RAMMarket!$B:$D,IF($C6=\"HLH\",2,3),FALSE)),2)","v":47.71},{"$f":"IF($C6=\"HLH\",VLOOKUP(MONTH(B6),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":10.37},{"$f":"(H6*K6)/1000","v":6953.5772909652105},{"$f":"(I6*K6)/1000","v":2367.5276465658826},{"$f":"(J6*L6)/1000","v":2835.9146061682673}]
[null,{"$f":"+IF('RAMExport-TRM'!F7=0,B6,EOMONTH(B6,0)+1)","v":"2023-10-01"},{"$f":"IF('RAMExport-TRM'!F7=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0)+1)))","v":889054.83585057524},{"$f":"VLOOKUP($B7,RT1SC!$L$44:$N$67,MATCH($C7,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":842311.68068171211},{"$f":"IF($C7=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B7,Tier1!$D$2:$AY$2,0)+1)))","v":518134.23379997973},{"$f":"VLOOKUP($B7,RT1SC!$L$44:$N$67,MATCH($C7,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":418105.65218131483},{"$f":"D7-E7","v":46743.15516886313},{"$f":"F7-G7","v":100028.5816186649},{"$f":"+'RAMExport-TRM'!M7","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B7,RAMMarket!$B:$D,IF($C7=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B7)+1,MONTH($B7),1),RAMMarket!$B:$D,IF($C7=\"HLH\",2,3),FALSE)),2)","v":32.909999999999997},{"$f":"IF($C7=\"HLH\",VLOOKUP(MONTH(B7),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},{"$f":"(H7*K7)/1000","v":1538.3172366072854},{"$f":"(I7*K7)/1000","v":3291.9406210702614},{"$f":"(J7*L7)/1000","v":0}]
[null,{"$f":"+IF('RAMExport-TRM'!F8=0,B7,EOMONTH(B7,0)+1)","v":"2023-11-01"},{"$f":"IF('RAMExport-TRM'!F8=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C8=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0)+1)))","v":1528194.9460990177},{"$f":"VLOOKUP($B8,RT1SC!$L$44:$N$67,MATCH($C8,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1650133.3810061722},{"$f":"IF($C8=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B8,Tier1!$D$2:$AY$2,0)+1)))","v":876920.49134505948},{"$f":"VLOOKUP($B8,RT1SC!$L$44:$N$67,MATCH($C8,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":819091.20967354893},-121938.43490715441,57829.281671510544,{"$f":"+'RAMExport-TRM'!M8","v":339133.43999999959},{"$f":"ROUND(AVERAGE(VLOOKUP($B8,RAMMarket!$B:$D,IF($C8=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B8)+1,MONTH($B8),1),RAMMarket!$B:$D,IF($C8=\"HLH\",2,3),FALSE)),2)","v":40.299999999999997},{"$f":"IF($C8=\"HLH\",VLOOKUP(MONTH(B8),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":8.75},{"$f":"(H8*K8)/1000","v":-4914.1189267583231},2330.5200513618747,2967.4175999999966]
[null,{"$f":"+IF('RAMExport-TRM'!F9=0,B8,EOMONTH(B8,0)+1)","v":"2023-11-01"},{"$f":"IF('RAMExport-TRM'!F9=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C9=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0)+1)))","v":1043541.3662464969},{"$f":"VLOOKUP($B9,RT1SC!$L$44:$N$67,MATCH($C9,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1069534.5419857425},{"$f":"IF($C9=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B9,Tier1!$D$2:$AY$2,0)+1)))","v":658978.61593606626},{"$f":"VLOOKUP($B9,RT1SC!$L$44:$N$67,MATCH($C9,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":530894.26095275767},-25993.175739245606,128084.35498330859,{"$f":"+'RAMExport-TRM'!M9","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B9,RAMMarket!$B:$D,IF($C9=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B9)+1,MONTH($B9),1),RAMMarket!$B:$D,IF($C9=\"HLH\",2,3),FALSE)),2)","v":31.39},{"$f":"IF($C9=\"HLH\",VLOOKUP(MONTH(B9),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-815.9257864549196,4020.5679029260568,0]
[null,{"$f":"+IF('RAMExport-TRM'!F10=0,B9,EOMONTH(B9,0)+1)","v":"2023-12-01"},{"$f":"IF('RAMExport-TRM'!F10=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C10=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0)+1)))","v":1865552.3664323748},{"$f":"VLOOKUP($B10,RT1SC!$L$44:$N$67,MATCH($C10,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1779535.4833982931},{"$f":"IF($C10=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B10,Tier1!$D$2:$AY$2,0)+1)))","v":962866.46044460556},{"$f":"VLOOKUP($B10,RT1SC!$L$44:$N$67,MATCH($C10,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":883323.66857819445},86016.883034081664,79542.791866411106,{"$f":"+'RAMExport-TRM'!M10","v":610434.96499999985},{"$f":"ROUND(AVERAGE(VLOOKUP($B10,RAMMarket!$B:$D,IF($C10=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B10)+1,MONTH($B10),1),RAMMarket!$B:$D,IF($C10=\"HLH\",2,3),FALSE)),2)","v":61.63},{"$f":"IF($C10=\"HLH\",VLOOKUP(MONTH(B10),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":13.39},5301.2205013904531,4902.2222627269166,8173.7241813499986]
[null,{"$f":"+IF('RAMExport-TRM'!F11=0,B10,EOMONTH(B10,0)+1)","v":"2023-12-01"},{"$f":"IF('RAMExport-TRM'!F11=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C11=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0)+1)))","v":1343385.1594720283},{"$f":"VLOOKUP($B11,RT1SC!$L$44:$N$67,MATCH($C11,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1155524.322053449},{"$f":"IF($C11=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B11,Tier1!$D$2:$AY$2,0)+1)))","v":761888.34005468059},{"$f":"VLOOKUP($B11,RT1SC!$L$44:$N$67,MATCH($C11,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":573577.7638658816},187860.83741857926,188310.57618879899,{"$f":"+'RAMExport-TRM'!M11","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B11,RAMMarket!$B:$D,IF($C11=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B11)+1,MONTH($B11),1),RAMMarket!$B:$D,IF($C11=\"HLH\",2,3),FALSE)),2)","v":52.69},{"$f":"IF($C11=\"HLH\",VLOOKUP(MONTH(B11),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},9898.3875235849409,9922.0842593878187,0]
[null,{"$f":"+IF('RAMExport-TRM'!F12=0,B11,EOMONTH(B11,0)+1)","v":"2024-01-01"},{"$f":"IF('RAMExport-TRM'!F12=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C12=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0)+1)))","v":1919314.1342527771},{"$f":"VLOOKUP($B12,RT1SC!$L$44:$N$67,MATCH($C12,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1888317.8216673706},{"$f":"IF($C12=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B12,Tier1!$D$2:$AY$2,0)+1)))","v":1017484.4739266371},{"$f":"VLOOKUP($B12,RT1SC!$L$44:$N$67,MATCH($C12,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":937320.91393396398},30996.312585406471,80163.559992673108,{"$f":"+'RAMExport-TRM'!M12","v":590110.05384615366},{"$f":"ROUND(AVERAGE(VLOOKUP($B12,RAMMarket!$B:$D,IF($C12=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B12)+1,MONTH($B12),1),RAMMarket!$B:$D,IF($C12=\"HLH\",2,3),FALSE)),2)","v":49.88},{"$f":"IF($C12=\"HLH\",VLOOKUP(MONTH(B12),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":10.84},1546.0960717600749,3998.5583724345352,6396.7929836923049]
[null,{"$f":"+IF('RAMExport-TRM'!F13=0,B12,EOMONTH(B12,0)+1)","v":"2024-01-01"},{"$f":"IF('RAMExport-TRM'!F13=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C13=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0)+1)))","v":1313937.2754412524},{"$f":"VLOOKUP($B13,RT1SC!$L$44:$N$67,MATCH($C13,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1161663.0407127223},{"$f":"IF($C13=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B13,Tier1!$D$2:$AY$2,0)+1)))","v":756948.20394794107},{"$f":"VLOOKUP($B13,RT1SC!$L$44:$N$67,MATCH($C13,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":576624.89360117842},152274.23472853005,180323.31034676265,{"$f":"+'RAMExport-TRM'!M13","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B13,RAMMarket!$B:$D,IF($C13=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B13)+1,MONTH($B13),1),RAMMarket!$B:$D,IF($C13=\"HLH\",2,3),FALSE)),2)","v":36.729999999999997},{"$f":"IF($C13=\"HLH\",VLOOKUP(MONTH(B13),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},5593.0326415789077,6623.2751890365917,0]
[null,{"$f":"+IF('RAMExport-TRM'!F14=0,B13,EOMONTH(B13,0)+1)","v":"2024-02-01"},{"$f":"IF('RAMExport-TRM'!F14=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0)+1)))","v":1663026.1364085209},{"$f":"VLOOKUP($B14,RT1SC!$L$44:$N$67,MATCH($C14,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1668082.2469165069},{"$f":"IF($C14=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B14,Tier1!$D$2:$AY$2,0)+1)))","v":869596.72319058341},{"$f":"VLOOKUP($B14,RT1SC!$L$44:$N$67,MATCH($C14,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":828000.64600153838},-5056.1105079860426,41596.077189045027,{"$f":"+'RAMExport-TRM'!M14","v":399433.72750000021},{"$f":"ROUND(AVERAGE(VLOOKUP($B14,RAMMarket!$B:$D,IF($C14=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B14)+1,MONTH($B14),1),RAMMarket!$B:$D,IF($C14=\"HLH\",2,3),FALSE)),2)","v":50.32},{"$f":"IF($C14=\"HLH\",VLOOKUP(MONTH(B14),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":10.93},-254.42348076185766,2093.1146041527459,4365.8106415750017]
[null,{"$f":"+IF('RAMExport-TRM'!F15=0,B14,EOMONTH(B14,0)+1)","v":"2024-02-01"},{"$f":"IF('RAMExport-TRM'!F15=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C15=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0)+1)))","v":1080849.0870917551},{"$f":"VLOOKUP($B15,RT1SC!$L$44:$N$67,MATCH($C15,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":955307.83122551546},{"$f":"IF($C15=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B15,Tier1!$D$2:$AY$2,0)+1)))","v":620377.38072896772},{"$f":"VLOOKUP($B15,RT1SC!$L$44:$N$67,MATCH($C15,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":474194.54457190644},125541.25586623966,146182.83615706128,{"$f":"+'RAMExport-TRM'!M15","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B15,RAMMarket!$B:$D,IF($C15=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B15)+1,MONTH($B15),1),RAMMarket!$B:$D,IF($C15=\"HLH\",2,3),FALSE)),2)","v":42.01},{"$f":"IF($C15=\"HLH\",VLOOKUP(MONTH(B15),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},5273.9881589407278,6141.140946958144,0]
[null,{"$f":"+IF('RAMExport-TRM'!F17=0,B16,EOMONTH(B16,0)+1)","v":"2024-03-01"},{"$f":"IF('RAMExport-TRM'!F17=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C17=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0)+1)))","v":1048554.9033779858},{"$f":"VLOOKUP($B17,RT1SC!$L$44:$N$67,MATCH($C17,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1120357.1019856173},{"$f":"IF($C17=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B17,Tier1!$D$2:$AY$2,0)+1)))","v":654372.45188885764},{"$f":"VLOOKUP($B17,RT1SC!$L$44:$N$67,MATCH($C17,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":556121.50174926885},-71802.198607631493,98250.950139588793,{"$f":"+'RAMExport-TRM'!M17","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B17,RAMMarket!$B:$D,IF($C17=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B17)+1,MONTH($B17),1),RAMMarket!$B:$D,IF($C17=\"HLH\",2,3),FALSE)),2)","v":35.840000000000003},{"$f":"IF($C17=\"HLH\",VLOOKUP(MONTH(B17),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-2573.3907980975132,3521.3140530028627,0]
[null,{"$f":"+IF('RAMExport-TRM'!F18=0,B17,EOMONTH(B17,0)+1)","v":"2024-04-01"},{"$f":"IF('RAMExport-TRM'!F18=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C18=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0)+1)))","v":1447121.725683125},{"$f":"VLOOKUP($B18,RT1SC!$L$44:$N$67,MATCH($C18,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1376122.9556114771},{"$f":"IF($C18=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B18,Tier1!$D$2:$AY$2,0)+1)))","v":656593.87234899972},{"$f":"VLOOKUP($B18,RT1SC!$L$44:$N$67,MATCH($C18,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":683078.24648941401},70998.770071647828,-26484.374140414293,{"$f":"+'RAMExport-TRM'!M18","v":598648.80048076948},{"$f":"ROUND(AVERAGE(VLOOKUP($B18,RAMMarket!$B:$D,IF($C18=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B18)+1,MONTH($B18),1),RAMMarket!$B:$D,IF($C18=\"HLH\",2,3),FALSE)),2)","v":20.420000000000002},{"$f":"IF($C18=\"HLH\",VLOOKUP(MONTH(B18),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":4.43},1449.7948848630488,-540.81091994725989,2652.0141861298084]
[null,{"$f":"+IF('RAMExport-TRM'!F21=0,B20,EOMONTH(B20,0)+1)","v":"2024-05-01"},{"$f":"IF('RAMExport-TRM'!F21=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C21=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0)+1)))","v":937819.29892624076},{"$f":"VLOOKUP($B21,RT1SC!$L$44:$N$67,MATCH($C21,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1100465.1359454952},{"$f":"IF($C21=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B21,Tier1!$D$2:$AY$2,0)+1)))","v":412996.68871950748},{"$f":"VLOOKUP($B21,RT1SC!$L$44:$N$67,MATCH($C21,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":546247.55173157156},{"$f":"D21-E21","v":-162645.83701925445},-133250.86301206407,{"$f":"+'RAMExport-TRM'!M21","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B21,RAMMarket!$B:$D,IF($C21=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B21)+1,MONTH($B21),1),RAMMarket!$B:$D,IF($C21=\"HLH\",2,3),FALSE)),2)","v":16.34},{"$f":"IF($C21=\"HLH\",VLOOKUP(MONTH(B21),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-2657.6329768946175,-2177.3191016171268,0]
[null,{"$f":"+IF('RAMExport-TRM'!F23=0,B22,EOMONTH(B22,0)+1)","v":"2024-06-01"},{"$f":"IF('RAMExport-TRM'!F23=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0)+1)))","v":920687.47094120726},{"$f":"VLOOKUP($B23,RT1SC!$L$44:$N$67,MATCH($C23,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1066196.5654761649},{"$f":"IF($C23=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B23,Tier1!$D$2:$AY$2,0)+1)))","v":352887.0972396771},{"$f":"VLOOKUP($B23,RT1SC!$L$44:$N$67,MATCH($C23,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":529237.36021457321},-145509.09453495767,-176350.26297489612,{"$f":"+'RAMExport-TRM'!M23","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B23,RAMMarket!$B:$D,IF($C23=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B23)+1,MONTH($B23),1),RAMMarket!$B:$D,IF($C23=\"HLH\",2,3),FALSE)),2)","v":10.33},{"$f":"IF($C23=\"HLH\",VLOOKUP(MONTH(B23),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-1503.1089465461127,-1821.698216530677,0]
[null,{"$f":"+IF('RAMExport-TRM'!F26=0,B25,EOMONTH(B25,0)+1)","v":"2024-08-01"},{"$f":"IF('RAMExport-TRM'!F26=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C26=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0)+1)))","v":1675489.2998656624},{"$f":"VLOOKUP($B26,RT1SC!$L$44:$N$67,MATCH($C26,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":1525685.6177188365},{"$f":"IF($C26=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B26,Tier1!$D$2:$AY$2,0)+1)))","v":639213.35361852846},{"$f":"VLOOKUP($B26,RT1SC!$L$44:$N$67,MATCH($C26,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":757317.97961499647},149803.68214682583,{"$f":"F26-G26","v":-118104.62599646801},{"$f":"+'RAMExport-TRM'!M26","v":735139.19074074051},{"$f":"ROUND(AVERAGE(VLOOKUP($B26,RAMMarket!$B:$D,IF($C26=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B26)+1,MONTH($B26),1),RAMMarket!$B:$D,IF($C26=\"HLH\",2,3),FALSE)),2)","v":71.52},{"$f":"IF($C26=\"HLH\",VLOOKUP(MONTH(B26),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":15.54},10713.959347140983,-8446.8428512673927,11424.063024111107]
[null,{"$f":"+IF('RAMExport-TRM'!F29=0,B28,EOMONTH(B28,0)+1)","v":"2024-09-01"},{"$f":"IF('RAMExport-TRM'!F29=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C29=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0)+1)))","v":904150.00715399906},{"$f":"VLOOKUP($B29,RT1SC!$L$44:$N$67,MATCH($C29,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$AZ$4:$AZ$138)","v":891347.99102683004},{"$f":"IF($C29=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B29,Tier1!$D$2:$AY$2,0)+1)))","v":537173.66985053825},{"$f":"VLOOKUP($B29,RT1SC!$L$44:$N$67,MATCH($C29,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AJ$4:$AJ$138,Tier1!$BA$4:$BA$138)","v":442446.23653699842},12802.016127169016,94727.433313539834,{"$f":"+'RAMExport-TRM'!M29","v":0},{"$f":"ROUND(AVERAGE(VLOOKUP($B29,RAMMarket!$B:$D,IF($C29=\"HLH\",2,3),FALSE),VLOOKUP(DATE(YEAR($B29)+1,MONTH($B29),1),RAMMarket!$B:$D,IF($C29=\"HLH\",2,3),FALSE)),2)","v":44.18},{"$f":"IF($C29=\"HLH\",VLOOKUP(MONTH(B29),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},565.59307249832716,4185.05800379219,0]
[null,{"$f":"+IF('RAMExport-TRM'!F31=0,B30,EOMONTH(B30,0)+1)","v":"2024-10-01"},{"$f":"IF('RAMExport-TRM'!F31=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C31=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0)+1)))","v":874200.77811003884},{"$f":"VLOOKUP($B31,RT1SC!$L$44:$N$67,MATCH($C31,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":845247.80651804339},{"$f":"IF($C31=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B31,Tier1!$D$2:$AY$2,0)+1)))","v":507030.89941189578},{"$f":"VLOOKUP($B31,RT1SC!$L$44:$N$67,MATCH($C31,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":421657.83120816317},28952.971591995447,85373.068203732604,{"$f":"+'RAMExport-TRM'!M31","v":0},{"$f":"+K7","v":32.909999999999997},{"$f":"IF($C31=\"HLH\",VLOOKUP(MONTH(B31),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},952.84229509257,2809.6276745848395,0]
[null,{"$f":"+IF('RAMExport-TRM'!F32=0,B31,EOMONTH(B31,0)+1)","v":"2024-11-01"},{"$f":"IF('RAMExport-TRM'!F32=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C32=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0)+1)))","v":1530973.9278703842},{"$f":"VLOOKUP($B32,RT1SC!$L$44:$N$67,MATCH($C32,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1655885.4076781087},{"$f":"IF($C32=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B32,Tier1!$D$2:$AY$2,0)+1)))","v":885971.36394277145},{"$f":"VLOOKUP($B32,RT1SC!$L$44:$N$67,MATCH($C32,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":826050.11731064657},-124911.47980772448,59921.246632124879,{"$f":"+'RAMExport-TRM'!M32","v":350685.32249999983},40.299999999999997,{"$f":"IF($C32=\"HLH\",VLOOKUP(MONTH(B32),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":8.75},-5033.9326362512957,2414.8262392746328,3068.4965718749986]
[null,{"$f":"+IF('RAMExport-TRM'!F35=0,B34,EOMONTH(B34,0)+1)","v":"2024-12-01"},{"$f":"IF('RAMExport-TRM'!F35=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C35=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0)+1)))","v":1344680.6908561212},{"$f":"VLOOKUP($B35,RT1SC!$L$44:$N$67,MATCH($C35,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1159552.2429458015},{"$f":"IF($C35=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B35,Tier1!$D$2:$AY$2,0)+1)))","v":770931.0590768659},{"$f":"VLOOKUP($B35,RT1SC!$L$44:$N$67,MATCH($C35,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":578450.81662764482},185128.44791031978,192480.24244922108,{"$f":"+'RAMExport-TRM'!M35","v":0},52.69,{"$f":"IF($C35=\"HLH\",VLOOKUP(MONTH(B35),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},9754.4179203947479,10141.783974649459,0]
[null,{"$f":"+IF('RAMExport-TRM'!F37=0,B36,EOMONTH(B36,0)+1)","v":"2025-01-01"},{"$f":"IF('RAMExport-TRM'!F37=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C37=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0)+1)))","v":1316875.127899887},{"$f":"VLOOKUP($B37,RT1SC!$L$44:$N$67,MATCH($C37,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1165712.3599198207},{"$f":"IF($C37=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B37,Tier1!$D$2:$AY$2,0)+1)))","v":765342.01902923675},{"$f":"VLOOKUP($B37,RT1SC!$L$44:$N$67,MATCH($C37,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":581523.83443759778},151162.76798006636,183818.18459163897,{"$f":"+'RAMExport-TRM'!M37","v":0},36.729999999999997,{"$f":"IF($C37=\"HLH\",VLOOKUP(MONTH(B37),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},5552.2084679078371,6751.641920050899,0]
[null,{"$f":"+IF('RAMExport-TRM'!F40=0,B39,EOMONTH(B39,0)+1)","v":"2025-03-01"},{"$f":"IF('RAMExport-TRM'!F40=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C40=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0)+1)))","v":1610212.4774699337},{"$f":"VLOOKUP($B40,RT1SC!$L$44:$N$67,MATCH($C40,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1749944.2157082569},{"$f":"IF($C40=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B40,Tier1!$D$2:$AY$2,0)+1)))","v":892016.13501126808},{"$f":"VLOOKUP($B40,RT1SC!$L$44:$N$67,MATCH($C40,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":872972.01724836696},-139731.73823832325,19044.117762901122,{"$f":"+'RAMExport-TRM'!M40","v":539555.68028846174},35.07,{"$f":"IF($C40=\"HLH\",VLOOKUP(MONTH(B40),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":7.62},-4900.3920600179963,667.87720994494236,4111.4142837980789]
[null,{"$f":"+IF('RAMExport-TRM'!F43=0,B42,EOMONTH(B42,0)+1)","v":"2025-04-01"},{"$f":"IF('RAMExport-TRM'!F43=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C43=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0)+1)))","v":927655.93603032711},{"$f":"VLOOKUP($B43,RT1SC!$L$44:$N$67,MATCH($C43,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":887781.9517863394},{"$f":"IF($C43=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B43,Tier1!$D$2:$AY$2,0)+1)))","v":476610.7855474028},{"$f":"VLOOKUP($B43,RT1SC!$L$44:$N$67,MATCH($C43,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":442876.28963872028},39873.98424398771,33734.495908682526,{"$f":"+'RAMExport-TRM'!M43","v":0},21.67,{"$f":"IF($C43=\"HLH\",VLOOKUP(MONTH(B43),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},864.0692385672138,731.02652634115043,0]
[null,{"$f":"+IF('RAMExport-TRM'!F45=0,B44,EOMONTH(B44,0)+1)","v":"2025-05-01"},{"$f":"IF('RAMExport-TRM'!F45=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C45=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0)+1)))","v":939285.96612628689},{"$f":"VLOOKUP($B45,RT1SC!$L$44:$N$67,MATCH($C45,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1104301.1318027726},{"$f":"IF($C45=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B45,Tier1!$D$2:$AY$2,0)+1)))","v":421056.22168684803},{"$f":"VLOOKUP($B45,RT1SC!$L$44:$N$67,MATCH($C45,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":550888.4100567461},-165015.16567648575,-129832.18836989807,{"$f":"+'RAMExport-TRM'!M45","v":0},16.34,{"$f":"IF($C45=\"HLH\",VLOOKUP(MONTH(B45),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},-2696.347807153777,-2121.4579579641345,0]
[null,{"$f":"+IF('RAMExport-TRM'!F46=0,B45,EOMONTH(B45,0)+1)","v":"2025-06-01"},{"$f":"IF('RAMExport-TRM'!F46=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C46=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0)+1)))","v":1532492.2021788165},{"$f":"VLOOKUP($B46,RT1SC!$L$44:$N$67,MATCH($C46,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1805785.8964008843},{"$f":"IF($C46=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B46,Tier1!$D$2:$AY$2,0)+1)))","v":452554.97153878323},{"$f":"VLOOKUP($B46,RT1SC!$L$44:$N$67,MATCH($C46,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":900829.0336053439},-273293.69422206772,-448274.06206656067,{"$f":"+'RAMExport-TRM'!M46","v":579886.95750000002},17.87,{"$f":"IF($C46=\"HLH\",VLOOKUP(MONTH(B46),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":3.88},-4883.7583157483505,-8010.6574891294404,2249.9613950999997]
[null,{"$f":"+IF('RAMExport-TRM'!F48=0,B47,EOMONTH(B47,0)+1)","v":"2025-07-01"},{"$f":"IF('RAMExport-TRM'!F48=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C48=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0)+1)))","v":1639379.6647655983},{"$f":"VLOOKUP($B48,RT1SC!$L$44:$N$67,MATCH($C48,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1555727.632738064},{"$f":"IF($C48=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B48,Tier1!$D$2:$AY$2,0)+1)))","v":616650.10338136903},{"$f":"VLOOKUP($B48,RT1SC!$L$44:$N$67,MATCH($C48,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":776085.70470385323},83652.032027534209,-159435.6013224842,{"$f":"+'RAMExport-TRM'!M48","v":750446.90000000037},55.6,{"$f":"IF($C48=\"HLH\",VLOOKUP(MONTH(B48),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.08},4651.0529807309022,-8864.6194335301225,9065.3985520000042]
[null,{"$f":"+IF('RAMExport-TRM'!F51=0,B50,EOMONTH(B50,0)+1)","v":"2025-08-01"},{"$f":"IF('RAMExport-TRM'!F51=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C51=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0)+1)))","v":965180.9805174541},{"$f":"VLOOKUP($B51,RT1SC!$L$44:$N$67,MATCH($C51,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":882468.39707308146},{"$f":"IF($C51=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B51,Tier1!$D$2:$AY$2,0)+1)))","v":478960.40478246252},{"$f":"VLOOKUP($B51,RT1SC!$L$44:$N$67,MATCH($C51,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":440225.58538474783},82712.583444372634,38734.819397714688,{"$f":"+'RAMExport-TRM'!M51","v":0},48.93,{"$f":"IF($C51=\"HLH\",VLOOKUP(MONTH(B51),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},4047.1267079331528,1895.2947131301796,0]
[null,{"$f":"+IF('RAMExport-TRM'!F52=0,B51,EOMONTH(B51,0)+1)","v":"2025-09-01"},{"$f":"IF('RAMExport-TRM'!F52=1,\"HLH\",\"LLH\")","v":"HLH"},{"$f":"IF($C52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0)+1)))","v":1367562.3477825182},{"$f":"VLOOKUP($B52,RT1SC!$L$44:$N$67,MATCH($C52,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":1326406.7814741354},{"$f":"IF($C52=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B52,Tier1!$D$2:$AY$2,0)+1)))","v":698083.94047054986},{"$f":"VLOOKUP($B52,RT1SC!$L$44:$N$67,MATCH($C52,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":661687.38027271628},41155.566308382899,36396.560197833576,{"$f":"+'RAMExport-TRM'!M52","v":484316.23250000004},58.7,{"$f":"IF($C52=\"HLH\",VLOOKUP(MONTH(B52),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":12.75},2415.8317423020762,2136.4780836128307,6175.0319643750008]
[null,{"$f":"+IF('RAMExport-TRM'!F53=0,B52,EOMONTH(B52,0)+1)","v":"2025-09-01"},{"$f":"IF('RAMExport-TRM'!F53=1,\"HLH\",\"LLH\")","v":"LLH"},{"$f":"IF($C53=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$AZ$4:$AZ$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0)+1)))","v":901106.90727147786},{"$f":"VLOOKUP($B53,RT1SC!$L$44:$N$67,MATCH($C53,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$AZ$4:$AZ$138)","v":894455.0473880783},{"$f":"IF($C53=\"HLH\",SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0))),SUMPRODUCT(TOCA!$D$4:$D$138,Tier1!$BA$4:$BA$138,OFFSET(Tier1!$C$4:$C$138,0,MATCH($B53,Tier1!$D$2:$AY$2,0)+1)))","v":526393.54837324005},{"$f":"VLOOKUP($B53,RT1SC!$L$44:$N$67,MATCH($C53,RT1SC!$L$3:$N$3,0))*SUMPRODUCT(TOCA!$D$4:$D$138,TOCA!$AK$4:$AK$138,Tier1!$BA$4:$BA$138)","v":446205.21045599523},6651.8598833995638,80188.337917244819,{"$f":"+'RAMExport-TRM'!M53","v":0},44.18,{"$f":"IF($C53=\"HLH\",VLOOKUP(MONTH(B53),RAMMarket!$F$5:$G$16,2,FALSE),0)","v":0},293.87916964859272,3542.7207691838762,0]

{"sheet":"RevSim_Loads_Template","index":51,"n_rows":52,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"RevSim Output"]
["TOC",{"$f":"Cover!B2","v":"TRMbd_BP2024.xlsm"}]
[]
[null,"FiscalYear","FYMonthID","Year","MonthID","Condition","LoadFollowing","Block-only","SliceBlock","Critical Slice","Tier 2"]
[null,{"$f":"+Init!$C$9","v":2024},1,{"$f":"+IF(E5>9,B5-1,B5)","v":2023},10,"HLH",{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1435956.4133855193},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":217353.12558441269},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":472702.88658547378},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":495638.83125181269},{"$f":"+IF($F5=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D5,$E5,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":85038.651480525543}]
[null,{"$f":"+Init!$C$9","v":2024},1,{"$f":"+IF(E6>9,B6-1,B6)","v":2023},10,"LLH",{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":889054.83585057512},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":145426.18860758696},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":372708.04519239278},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":337601.18214209977},{"$f":"+IF($F6=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D6,$E6,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":67028.953571357211}]
[null,{"$f":"+Init!$C$9","v":2024},2,2023,11,"HLH",{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1528194.9460990175},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":348159.59725289542},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":528760.894092164},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":645334.82797987945},{"$f":"+IF($F7=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D7,$E7,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":81684.950840784222}]
[null,{"$f":"+Init!$C$9","v":2024},2,2023,11,"LLH",{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1043541.3662464967},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":234647.99842710455},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":424330.6175089617},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":416648.96128464508},{"$f":"+IF($F8=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D8,$E8,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":65555.056429788223}]
[null,{"$f":"+Init!$C$9","v":2024},3,2023,12,"HLH",{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1865552.3664323743},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":358722.85987509682},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":604143.60056950874},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":696004.18324514665},{"$f":"+IF($F9=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D9,$E9,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":81834.769059404498}]
[null,{"$f":"+Init!$C$9","v":2024},3,2023,12,"LLH",{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1343385.1594720278},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":242324.84356490322},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":519563.49648977735},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":450082.43555710593},{"$f":"+IF($F10=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D10,$E10,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":70345.199656443481}]
[null,{"$f":"+Init!$C$9","v":2024},4,2024,1,"HLH",{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1919314.1342527759},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":395977.19040588383},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":621507.28352075326},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":738734.15422345675},{"$f":"+IF($F11=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D11,$E11,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":85077.896612442608}]
[null,{"$f":"+Init!$C$9","v":2024},4,2024,1,"LLH",{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1313937.2754412524},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":266913.61501811619},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":490034.58892982488},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":451544.22111670196},{"$f":"+IF($F12=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D12,$E12,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":67084.56792356295}]
[null,{"$f":"+Init!$C$9","v":2024},5,2024,2,"HLH",{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1663026.1364085209},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":337184.87954946212},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":532411.84364112129},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":653976.21283958922},{"$f":"+IF($F13=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D13,$E13,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":81910.411476711015}]
[null,{"$f":"+Init!$C$9","v":2024},5,2024,2,"LLH",{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1080849.0870917556},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":226392.61643453781},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":393984.76429442992},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":372673.18982892018},{"$f":"+IF($F14=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D14,$E14,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":60610.621541405962}]
[null,{"$f":"+Init!$C$9","v":2024},6,2024,3,"HLH",{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1603729.3835116313},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":352250.32164716441},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":530664.71803540434},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":679636.47676595219},{"$f":"+IF($F15=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D15,$E15,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":84939.906147923932}]
[null,{"$f":"+Init!$C$9","v":2024},7,2024,4,"HLH",{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1447121.725683125},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":166731.61231999996},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":489862.26002899976},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":530048.35413471598},{"$f":"+IF($F17=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D17,$E17,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":84888.652546816986}]
[null,{"$f":"+Init!$C$9","v":2024},7,2024,4,"LLH",{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":923676.48517053027},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":111238.24335999996},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":357976.26694426895},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":344172.89296720352},{"$f":"+IF($F18=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D18,$E18,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":62040.117645172446}]
[null,{"$f":"+Init!$C$9","v":2024},9,2024,6,"HLH",{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1523364.502236705},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":9194.8347071999997},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":433446.50929359632},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":687809.01581502007},{"$f":"+IF($F21=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D21,$E21,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":81698.497549057327}]
[null,{"$f":"+Init!$C$9","v":2024},10,2024,7,"LLH",{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1073485.2158150247},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":94464.408112103338},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":367387.44113124441},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":359501.19496180007},{"$f":"+IF($F24=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D24,$E24,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":67104.280847065616}]
[null,{"$f":"+Init!$C$9","v":2024},11,2024,8,"LLH",{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":957751.97541471943},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":105890.78127762588},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":347247.57549166697},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":333674.56416861893},{"$f":"+IF($F26=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D26,$E26,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":63789.934431239155}]
[null,{"$f":"+Init!$C$9","v":2024},12,2024,9,"HLH",{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1356443.0572204352},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":251639.59432319997},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":419945.36899398651},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":506835.2986493489},{"$f":"+IF($F27=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D27,$E27,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":78668.017231669292}]
[null,{"$f":"+B6+1","v":2025},1,2024,10,"LLH",{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":874200.77811003884},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":144284.93389316119},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":362745.96551873459},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":320301.29979340237},{"$f":"+IF($F30=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D30,$E30,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":121548.27636575697}]
[null,2025,2,2024,11,"HLH",{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1530973.927870384},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":345829.92924269626},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":540141.43470007519},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":643531.12483457837},{"$f":"+IF($F31=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D31,$E31,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":155790.77495986011}]
[null,2025,4,2025,1,"HLH",{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1925420.0204667561},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":393375.77591406455},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":634362.81693491829},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":736169.98168089648},{"$f":"+IF($F35=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D35,$E35,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":162129.98807299478}]
[null,2025,4,2025,1,"LLH",{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1316875.127899887},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":265171.33644593554},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":500170.68258330121},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":455793.30629250989},{"$f":"+IF($F36=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D36,$E36,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":127836.597416925}]
[null,2025,6,2025,3,"HLH",{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1610212.4774699332},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":349920.33043435775},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":542095.80457691033},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":682440.5778978524},{"$f":"+IF($F39=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D39,$E39,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":162031.33176231515}]
[null,2025,7,2025,4,"LLH",{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":927655.93603032699},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":110492.93237333345},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":366117.85317406937},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":346836.2347628533},{"$f":"+IF($F42=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D42,$E42,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":118384.88215325032}]
[null,2025,8,2025,5,"LLH",{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":939285.96612628631},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":41017.771439999997},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":380038.45024684805},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":398509.71954190871},{"$f":"+IF($F44=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D44,$E44,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":127809.81927545482}]
[null,2025,9,2025,6,"HLH",{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1532492.2021788165},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":9169.7122080000008},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":443385.25933078321},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":717732.66548232932},{"$f":"+IF($F45=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D45,$E45,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":155817.66799212777}]
[null,2025,10,2025,7,"HLH",{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1639379.6647655983},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":139912.24248361273},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":476737.8608977563},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":615396.95967137848},{"$f":"+IF($F47=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D47,$E47,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":162185.65841973541}]
[null,2025,11,2025,8,"LLH",{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":965180.98051745386},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":105378.35121987091},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":373582.05356259161},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":353198.73403689492},{"$f":"+IF($F50=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D50,$E50,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":127819.68490652279}]
[null,2025,12,2025,9,"HLH",{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":1367562.3477825176},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":250333.94242400004},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":447749.99804654985},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":525579.46404934197},{"$f":"+IF($F51=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D51,$E51,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":155995.95403928449}]
[null,2025,12,2025,9,"LLH",{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$18:$Z$18,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$19:$Z$19,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$27:$Z$27,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0))+INDEX('RAMExport-Loads'!$C$28:$Z$28,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":901106.90727147821},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$15:$Z$15,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$24:$Z$24,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":168193.549936},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$16:$Z$16,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$25:$Z$25,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":358199.99843724002},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$17:$Z$17,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$26:$Z$26,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":339366.31628301711},{"$f":"+IF($F52=\"HLH\",INDEX('RAMExport-Loads'!$C$20:$Z$20,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)),INDEX('RAMExport-Loads'!$C$29:$Z$29,1,MATCH(DATE($D52,$E52,1),'RAMExport-Loads'!$C$13:$Z$13,0)))","v":124778.24134646129}]

{"sheet":"CustomerSummary","index":52,"n_rows":35,"n_cols":11,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[]
[]
[null,"Alder Mutual",null,null,null,null,"Load Following Customer",null,null,"Slice-Block Customer"]
[null,null,{"$f":"+Init!C9","v":2024},{"$f":"+C5+1","v":2025},null,null,"First Oct HLH","TRMbd",null,"First Oct HLH","TRMbd"]
[null,"CHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B6&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.55600000000000005},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B6&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.55600000000000005},"aMW",null,"TRL",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,TRL!C:D,2,FALSE),0)","v":285.94200000000001},null,"Tier 1 Block",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,0,VLOOKUP(B4,Tier1!C:D,2,FALSE))","v":0}]
[null,"TRL",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B7&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.68},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B7&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.68899999999999995},"aMW",null,"less A-RHWM not served at LS rate",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,RemainingAboveHWM!C:D,2,FALSE),0)","v":0},null,"Slice Resource",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,0,VLOOKUP(B4,SliceResource!C:D,2,FALSE))","v":0}]
[null,"NLSL",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B8&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B8&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"Potential T1 load",{"$f":"H6-H7","v":285.94200000000001},null,"Total Obligation",{"$f":"K6+K7","v":0}]
[null,"Existing/Other Resource aMW",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B9&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B9&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"less Existing Resources",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,Existing!C:D,2,FALSE),0)","v":0}]
[null,"TRL - NLSL - Existing Resource",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B10&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.68},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B10&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.68899999999999995},"aMW",null,"less NLSL ",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,NLSL!C:D,2,FALSE),0)","v":0}]
[null,"RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B11&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.54800000000000004},{"$f":"+VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B11&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.54800000000000004},"aMW",null,"NR Remarketing",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,NRRemarketing!C:D,2,FALSE),0)","v":0}]
[null,"Above RHWM Load",null,null,null,null,"Net T1 load",{"$f":"H8-H9-H10+H11","v":285.94200000000001}]
[null,"Above RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B13&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.13200000000000001},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B13&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0.14099999999999999},"aMW"]
[null,"Remaining Above RHWM",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B14&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B14&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"A-RHWM",{"$f":"H7","v":0}]
[null,"Elections",null,null,null,null,"New Resources",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,'New Resources'!C:D,2,FALSE),0)","v":0}]
[null,"Total Vintage",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B16&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B16&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"Tier 2",{"$f":"IF(VLOOKUP(B4,Init!R:S,2,FALSE)=0,VLOOKUP(B4,Tier2!C:D,2,FALSE),0)","v":0}]
[null,"Election",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B17&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":1},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B17&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":1}]
[null,"Amount",{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B18&\" \"&C$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},{"$f":"VLOOKUP($B$4,TOCA!$C:$BI,MATCH($B18&\" \"&D$5,TOCA!$C$3:$BI$3,0),FALSE)","v":0},"aMW",null,"Net BPA Obligation",{"$f":"H12+H16","v":285.94200000000001}]
[null,"Type",{"$f":"VLOOKUP($B$4,Init!$R:$GE,MATCH($B19&\" \"&C$5,Init!$R$4:$GE$4,0),FALSE)","v":"LGR"},{"$f":"VLOOKUP($B$4,Init!$R:$GE,MATCH($B19&\" \"&D$5,Init!$R$4:$GE$4,0),FALSE)","v":"LGR"}]
[null,"Tier 2 Purchase Amounts"]
[null,"Vintage Billing Determinant",{"$f":"SUM(OFFSET(Tier2_Vintage!$D$4:$AA$4,MATCH($B$4,Tier2_Vintage!$C$4:$C$138,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},{"$f":"+SUM(OFFSET(Tier2_Vintage!$AB$4:$AY$4,MATCH($B$4,Tier2_Vintage!$C$4:$C$138,0)-1,0))/VLOOKUP($D$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},"aMW"]
[null,"Other Tier 2 Purchase",{"$f":"SUM(OFFSET(Tier2!$D$4:$AA$4,MATCH($B$4,Tier2!$C$4:$C$138,0)-1,0))/VLOOKUP($C$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},{"$f":"+SUM(OFFSET(Tier2!$AB$4:$AY$4,MATCH($B$4,Tier2!$C$4:$C$138,0)-1,0))/VLOOKUP($D$5,Init!$M$5:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},"aMW"]
[null,"STR",{"$f":"SUM(OFFSET(Tier2_STR!$D$4:$AA$4,MATCH($B$4,Tier2_STR!$C$4:$C$138,0)-1,0))/VLOOKUP($C$5,Init!$M$4:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},{"$f":"SUM(OFFSET(Tier2_STR!$AB$4:$AY$4,MATCH($B$4,Tier2_STR!$C$4:$C$138,0)-1,0))/VLOOKUP($D$5,Init!$M$4:$O$40,MATCH(\"hours\",Init!$M$4:$O$4,0),FALSE)","v":0},"aMW"]
[]
[null,"Tier 2 Summary (without losses)"]
[null,null,{"$f":"+C5","v":2024},{"$f":"+D5","v":2025}]
[null,"Tier 2 STR MWh without losses",{"$f":"'RAMExport-TRM'!C9/(1+Init!$C$7)","v":1720662.624000001},{"$f":"'RAMExport-TRM'!D9/(1+Init!$C$7)","v":3307933.6799999983}]
[null,"Tier 2 LGR MWh without losses",{"$f":"'RAMExport-TRM'!C10/(1+Init!$C$7)","v":123186.81599999998},{"$f":"'RAMExport-TRM'!D10/(1+Init!$C$7)","v":146922.72000000006}]
[null,"Tier 2 MWh Vintage",{"$f":"'RAMExport-TRM'!C11/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D11/(1+Init!$C$7)","v":0}]
[null,"Tier 2 aMW STR without losses",{"$f":"'RAMExport-TRM'!C14/(1+Init!$C$7)","v":195.88600000000014},{"$f":"'RAMExport-TRM'!D14/(1+Init!$C$7)","v":377.61799999999982},"aMW"]
[null,"Tier 2 aMW LGR without losses",{"$f":"'RAMExport-TRM'!C15/(1+Init!$C$7)","v":14.023999999999997},{"$f":"'RAMExport-TRM'!D15/(1+Init!$C$7)","v":16.772000000000009},"aMW"]
[null,"Tier 2 aMW Vintage wihtout losses",{"$f":"'RAMExport-TRM'!C16/(1+Init!$C$7)","v":0},{"$f":"'RAMExport-TRM'!D16/(1+Init!$C$7)","v":0},"aMW"]
[null,null,{"$f":"SUM(C32:C34)","v":209.91000000000014},{"$f":"SUM(D32:D34)","v":394.38999999999982}]

{"sheet":"VBARSAnnualExport","index":53,"n_rows":5266,"n_cols":6,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Product Name","Key","BESID","CustomerName","FiscalYear","Value"]
["CHWM",{"$f":"A2&\" \"&E2","v":"CHWM 2024"},10005,"Alder Mutual",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2,TOCA!$B$4:$B$138,0),MATCH($B2,TOCA!$F$3:$BI$3,0))","v":0.55600000000000005}]
["CHWM",{"$f":"A3&\" \"&E3","v":"CHWM 2024"},10015,"Asotin County PUD #1",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C3,TOCA!$B$4:$B$138,0),MATCH($B3,TOCA!$F$3:$BI$3,0))","v":0.58199999999999996}]
["CHWM","CHWM 2024",10024,"Benton County PUD #1",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C4,TOCA!$B$4:$B$138,0),MATCH($B4,TOCA!$F$3:$BI$3,0))","v":203.92}]
["CHWM","CHWM 2024",10025,"Benton REA",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C5,TOCA!$B$4:$B$138,0),MATCH($B5,TOCA!$F$3:$BI$3,0))","v":60.548999999999999}]
["CHWM","CHWM 2024",10027,"Big Bend Elec Coop",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C6,TOCA!$B$4:$B$138,0),MATCH($B6,TOCA!$F$3:$BI$3,0))","v":62.106999999999999}]
["CHWM","CHWM 2024",10029,"Blachly Lane Elec Coop",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C7,TOCA!$B$4:$B$138,0),MATCH($B7,TOCA!$F$3:$BI$3,0))","v":17.879000000000001}]
["CHWM","CHWM 2024",10044,"Canby, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C8,TOCA!$B$4:$B$138,0),MATCH($B8,TOCA!$F$3:$BI$3,0))","v":20.611999999999998}]
["CHWM","CHWM 2024",10046,"Central Electric Coop",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C9,TOCA!$B$4:$B$138,0),MATCH($B9,TOCA!$F$3:$BI$3,0))","v":83.072000000000003}]
["CHWM","CHWM 2024",10047,"Central Lincoln PUD",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C10,TOCA!$B$4:$B$138,0),MATCH($B10,TOCA!$F$3:$BI$3,0))","v":159.01}]
["CHWM","CHWM 2024",10055,"Albion, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C11,TOCA!$B$4:$B$138,0),MATCH($B11,TOCA!$F$3:$BI$3,0))","v":0.40400000000000003}]
["CHWM","CHWM 2024",10057,"Ashland, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C12,TOCA!$B$4:$B$138,0),MATCH($B12,TOCA!$F$3:$BI$3,0))","v":21.382999999999999}]
["CHWM","CHWM 2024",10059,"Bandon, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C13,TOCA!$B$4:$B$138,0),MATCH($B13,TOCA!$F$3:$BI$3,0))","v":7.7530000000000001}]
["CHWM","CHWM 2024",10061,"Blaine, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C14,TOCA!$B$4:$B$138,0),MATCH($B14,TOCA!$F$3:$BI$3,0))","v":8.8770000000000007}]
["CHWM","CHWM 2024",10062,"Bonners Ferry, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C15,TOCA!$B$4:$B$138,0),MATCH($B15,TOCA!$F$3:$BI$3,0))","v":5.399}]
["RHWM","RHWM 2024",10055,"Albion, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C146,TOCA!$B$4:$B$138,0),MATCH($B146,TOCA!$F$3:$BI$3,0))","v":0.39800000000000002}]
["GrossRequirement ","TRL - NLSL - Existing Resource 2025",10388,"Umatilla Elec Coop",2025,{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C521,TOCA!$B$4:$B$138,0),MATCH($B521,TOCA!$F$3:$BI$3,0))","v":221.953}]
["Above RHWM Load - Load Shaping","Above RHWM Load Served at the LS rate 2024",10236,"Lane County Elec Coop",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C886,TOCA!$B$4:$B$138,0),MATCH($B886,TOCA!$F$3:$BI$3,0))","v":0}]
["Election Type","Election 2025",10247,"Mason County PUD #3",2025,{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C1297,TOCA!$B$4:$B$138,0),MATCH($B1297,TOCA!$F$3:$BI$3,0))","v":3}]
["T2 - Vintage","Total Vintage 2024",10106,"Clearwater Power",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C1662,TOCA!$B$4:$B$138,0),MATCH($B1662,TOCA!$F$3:$BI$3,0))","v":0}]
["T2","Tier 2 Amounts 2025",10005,"Alder Mutual",{"$f":"+E1892+1","v":2025},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2027,TOCA!$B$4:$B$138,0),MATCH($B2027,TOCA!$F$3:$BI$3,0))","v":0}]
["Slice Percent","Slice% 2024",10044,"Canby, City of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2438,TOCA!$B$4:$B$138,0),MATCH($B2438,TOCA!$F$3:$BI$3,0))","v":0}]
["Slice Percent","Slice% 2024",10156,"Elmhurst Mutual P & L",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2484,TOCA!$B$4:$B$138,0),MATCH($B2484,TOCA!$F$3:$BI$3,0))","v":0}]
["Non-slice TOCA","Non-slice TOCA 2024",10080,"Milton, Town of",{"$f":"+Init!$C$9","v":2024},{"$f":"INDEX(TOCA!$F$4:$BI$138,MATCH($C2863,TOCA!$B$4:$B$138,0),MATCH($B2863,TOCA!$F$3:$BI$3,0))","v":9.3550000000000003E-4}]
["T1SFCO from RHWM Process","NA",10436,"Vigilante Elec Coop",{"$f":"+Init!$C$9","v":2024},{"$f":"RT1SC!$J$7","v":6992.6170000000002}]
["RHWM Augmentation","NA",10256,"Midstate Elec Coop",2025,{"$f":"RT1SC!$J$8","v":70.748000000000005}]
["IRD Loads","IRD Loads",10279,"Northern Wasco County PUD",{"$f":"+Init!$C$9","v":2024},{"$f":"VLOOKUP($C4004,Init!$Q:$GE,MATCH($B4004,Init!$Q$4:$GE$4,0),FALSE)","v":0}]
["T2 Remarketing","T2 Remarketing 2025",10121,"Coos Curry Elec Coop",2025,{"$f":"VLOOKUP($C4369,TOCA!$B$3:$BI$138,MATCH(B4369,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["TRL","TRL 2024",10046,"Central Electric Coop",{"$f":"+Init!$C$9","v":2024},{"$f":"VLOOKUP($C4734,TOCA!$B$3:$BI$138,MATCH(B4734,TOCA!$B$3:$BI$3,0),FALSE)","v":96.873000000000005}]
["NLSL","NLSL 2025",10062,"Bonners Ferry, City of",2025,{"$f":"VLOOKUP($C5145,TOCA!$B$3:$BI$138,MATCH(B5145,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["NLSL","NLSL 2025",11680,"Weiser, City of",{"$f":"+E5129+1","v":2025},{"$f":"VLOOKUP($C5264,TOCA!$B$3:$BI$138,MATCH(B5264,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["NLSL","NLSL 2025",12026,"Jefferson County PUD #1",{"$f":"+E5130+1","v":2025},{"$f":"VLOOKUP($C5265,TOCA!$B$3:$BI$138,MATCH(B5265,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]
["NLSL","NLSL 2025",10298,"PNGC Aggregate",{"$f":"+E5131+1","v":2025},{"$f":"VLOOKUP($C5266,TOCA!$B$3:$BI$138,MATCH(B5266,TOCA!$B$3:$BI$3,0),FALSE)","v":0}]

{"sheet":"VBARSMonthlyExport","index":54,"n_rows":77761,"n_cols":12,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["ProductName","BES","CustomerName","NOTJOE","Date","FiscalYear","FiscalMonth","HLHMWh","LLHMWh","HLHaMW/KW-mo","LLHaMW/KW-mo","Percent"]
[{"$f":"IF(VLOOKUP(B2,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10005,"Alder Mutual",{"$f":"+VLOOKUP(B2,TOCA!B:D,3,FALSE)","v":1},{"$f":"Init!$C$12","v":"2023-10-01"},{"$f":"IF(MONTH(E2)>9,YEAR(E2)+1,YEAR(E2))","v":2024},{"$f":"IF(MONTH(E2)=10,1,IF(MONTH(E2)=11,2,IF(MONTH(E2)=12,3,MONTH(E2)+3)))","v":1},{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B2,Tier1!$B$4:$B$138,0),MATCH($E2,Tier1!$D$2:$AY$2,0))","v":285.94200000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B2,Tier1!$B$4:$B$138,0),MATCH($E2,Tier1!$D$2:$AY$2,0)+1)","v":209.47499999999999},{"$f":"+H2/VLOOKUP($E2,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.68736057692307695},{"$f":"+I2/VLOOKUP($E2,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.63864329268292686},0]
[{"$f":"IF(VLOOKUP(B3,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10015,"Asotin County PUD #1",{"$f":"+VLOOKUP(B3,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E2","v":"2023-10-01"},{"$f":"IF(MONTH(E3)>9,YEAR(E3)+1,YEAR(E3))","v":2024},{"$f":"IF(MONTH(E3)=10,1,IF(MONTH(E3)=11,2,IF(MONTH(E3)=12,3,MONTH(E3)+3)))","v":1},{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B3,Tier1!$B$4:$B$138,0),MATCH($E3,Tier1!$D$2:$AY$2,0))","v":153.53700000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B3,Tier1!$B$4:$B$138,0),MATCH($E3,Tier1!$D$2:$AY$2,0)+1)","v":126.395},{"$f":"+H3/VLOOKUP($E3,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.36907932692307693},{"$f":"+I3/VLOOKUP($E3,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.38535060975609753},0]
[{"$f":"IF(VLOOKUP(B4,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10024,"Benton County PUD #1",{"$f":"+VLOOKUP(B4,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E3","v":"2023-10-01"},2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B4,Tier1!$B$4:$B$138,0),MATCH($E4,Tier1!$D$2:$AY$2,0))","v":70437.222999999998},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B4,Tier1!$B$4:$B$138,0),MATCH($E4,Tier1!$D$2:$AY$2,0)+1)","v":41859.484000000004},{"$f":"+H4/VLOOKUP($E4,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":169.32024759615385},{"$f":"+I4/VLOOKUP($E4,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":127.62037804878049},0]
[{"$f":"IF(VLOOKUP(B5,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10025,"Benton REA",{"$f":"+VLOOKUP(B5,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B5,Tier1!$B$4:$B$138,0),MATCH($E5,Tier1!$D$2:$AY$2,0))","v":24348.542000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B5,Tier1!$B$4:$B$138,0),MATCH($E5,Tier1!$D$2:$AY$2,0)+1)","v":16010.514999999998},{"$f":"+H5/VLOOKUP($E5,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":58.530149038461545},{"$f":"+I5/VLOOKUP($E5,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":48.81254573170731},0]
[{"$f":"IF(VLOOKUP(B6,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP(B6,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B6,Tier1!$B$4:$B$138,0),MATCH($E6,Tier1!$D$2:$AY$2,0))","v":21538.058000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B6,Tier1!$B$4:$B$138,0),MATCH($E6,Tier1!$D$2:$AY$2,0)+1)","v":14378.839999999998},{"$f":"+H6/VLOOKUP($E6,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":51.774177884615384},{"$f":"+I6/VLOOKUP($E6,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":43.837926829268291},0]
[{"$f":"IF(VLOOKUP(B7,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP(B7,TOCA!B:D,3,FALSE)","v":0},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B7,Tier1!$B$4:$B$138,0),MATCH($E7,Tier1!$D$2:$AY$2,0))","v":8301.3130000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B7,Tier1!$B$4:$B$138,0),MATCH($E7,Tier1!$D$2:$AY$2,0)+1)","v":4363.1469999999999},{"$f":"+H7/VLOOKUP($E7,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":19.955079326923077},{"$f":"+I7/VLOOKUP($E7,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":13.30227743902439},0]
[{"$f":"IF(VLOOKUP(B8,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10044,"Canby, City of",{"$f":"+VLOOKUP(B8,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B8,Tier1!$B$4:$B$138,0),MATCH($E8,Tier1!$D$2:$AY$2,0))","v":8983.39},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B8,Tier1!$B$4:$B$138,0),MATCH($E8,Tier1!$D$2:$AY$2,0)+1)","v":4962.5150000000003},{"$f":"+H8/VLOOKUP($E8,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":21.594687499999999},{"$f":"+I8/VLOOKUP($E8,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":15.129618902439026},0]
[{"$f":"IF(VLOOKUP(B9,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10046,"Central Electric Coop",{"$f":"+VLOOKUP(B9,TOCA!B:D,3,FALSE)","v":0},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B9,Tier1!$B$4:$B$138,0),MATCH($E9,Tier1!$D$2:$AY$2,0))","v":30812.292999999998},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B9,Tier1!$B$4:$B$138,0),MATCH($E9,Tier1!$D$2:$AY$2,0)+1)","v":17443.796000000002},{"$f":"+H9/VLOOKUP($E9,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":74.068012019230764},{"$f":"+I9/VLOOKUP($E9,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":53.182304878048789},0]
[{"$f":"IF(VLOOKUP(B10,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10047,"Central Lincoln PUD",{"$f":"+VLOOKUP(B10,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B10,Tier1!$B$4:$B$138,0),MATCH($E10,Tier1!$D$2:$AY$2,0))","v":65346.300999999999},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B10,Tier1!$B$4:$B$138,0),MATCH($E10,Tier1!$D$2:$AY$2,0)+1)","v":46127.538999999997},{"$f":"+H10/VLOOKUP($E10,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":157.08245432692308},{"$f":"+I10/VLOOKUP($E10,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":140.63274085365853},0]
[{"$f":"IF(VLOOKUP(B11,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10055,"Albion, City of",{"$f":"+VLOOKUP(B11,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B11,Tier1!$B$4:$B$138,0),MATCH($E11,Tier1!$D$2:$AY$2,0))","v":152.29400000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B11,Tier1!$B$4:$B$138,0),MATCH($E11,Tier1!$D$2:$AY$2,0)+1)","v":108.10899999999999},{"$f":"+H11/VLOOKUP($E11,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.3660913461538462},{"$f":"+I11/VLOOKUP($E11,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0.32960060975609756},0]
[{"$f":"IF(VLOOKUP(B12,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10057,"Ashland, City of",{"$f":"+VLOOKUP(B12,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B12,Tier1!$B$4:$B$138,0),MATCH($E12,Tier1!$D$2:$AY$2,0))","v":8226.9770000000008},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B12,Tier1!$B$4:$B$138,0),MATCH($E12,Tier1!$D$2:$AY$2,0)+1)","v":4742.8130000000001},{"$f":"+H12/VLOOKUP($E12,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":19.776387019230771},{"$f":"+I12/VLOOKUP($E12,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":14.459795731707317},0]
[{"$f":"IF(VLOOKUP(B13,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10059,"Bandon, City of",{"$f":"+VLOOKUP(B13,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B13,Tier1!$B$4:$B$138,0),MATCH($E13,Tier1!$D$2:$AY$2,0))","v":3253.4650000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B13,Tier1!$B$4:$B$138,0),MATCH($E13,Tier1!$D$2:$AY$2,0)+1)","v":1950.085},{"$f":"+H13/VLOOKUP($E13,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":7.8208293269230769},{"$f":"+I13/VLOOKUP($E13,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":5.9453810975609755},0]
[{"$f":"IF(VLOOKUP(B14,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10061,"Blaine, City of",{"$f":"+VLOOKUP(B14,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B14,Tier1!$B$4:$B$138,0),MATCH($E14,Tier1!$D$2:$AY$2,0))","v":4206.9470000000001},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B14,Tier1!$B$4:$B$138,0),MATCH($E14,Tier1!$D$2:$AY$2,0)+1)","v":2674.7150000000001},{"$f":"+H14/VLOOKUP($E14,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":10.112853365384616},{"$f":"+I14/VLOOKUP($E14,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":8.1546189024390241},0]
[{"$f":"IF(VLOOKUP(B15,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP(B15,TOCA!B:D,3,FALSE)","v":1},"2023-10-01",2024,1,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B15,Tier1!$B$4:$B$138,0),MATCH($E15,Tier1!$D$2:$AY$2,0))","v":2908.8580000000002},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B15,Tier1!$B$4:$B$138,0),MATCH($E15,Tier1!$D$2:$AY$2,0)+1)","v":1226.9569999999999},{"$f":"+H15/VLOOKUP($E15,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":6.9924471153846159},{"$f":"+I15/VLOOKUP($E15,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":3.7407225609756094},0]
[{"$f":"IF(VLOOKUP(B1997,Init!Q:GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"T1BA\",\"Load Following Tier 1 Obligation\")","v":{"$error":"#N/A"}},10354,"Snohomish County PUD #1",{"$f":"+VLOOKUP(B1997,TOCA!B:D,3,FALSE)","v":1},"2024-12-01",2025,3,{"$f":"INDEX(Tier1!$D$4:$AY$138,MATCH($B1997,Tier1!$B$4:$B$138,0),MATCH($E1997,Tier1!$D$2:$AY$2,0))","v":180026.62254963},{"$f":"+INDEX(Tier1!$D$4:$AY$138,MATCH($B1997,Tier1!$B$4:$B$138,0),MATCH($E1997,Tier1!$D$2:$AY$2,0)+1)","v":154822.89539268179},{"$f":"+H1997/VLOOKUP($E1997,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":450.06655637407499},{"$f":"+I1997/VLOOKUP($E1997,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":450.06655637407499},0]
[{"$f":"IF(VLOOKUP($B5769,Tier1!$B:$BA,MATCH(\"NonSlice\",Tier1!$B$2:$BA$2,0),FALSE)=1,\"LoadShaping - Load Following\",\"LoadShaping - Block\")","v":{"$error":"#N/A"}},10326,"U.S. Naval Base,  Bremerton",{"$f":"+VLOOKUP(B5769,TOCA!B:D,3,FALSE)","v":1},"2025-04-01",2025,7,{"$f":"INDEX(LoadShp!$D$4:$AY$138,MATCH($B5769,Tier1!$B$4:$B$138,0),MATCH($E5769,Tier1!$D$2:$AY$2,0))","v":1758.0317003090004},{"$f":"+INDEX(LoadShp!$D$4:$AY$138,MATCH($B5769,Tier1!$B$4:$B$138,0),MATCH($E5769,Tier1!$D$2:$AY$2,0)+1)","v":1363.9724675493017},{"$f":"+H5769/VLOOKUP($E5769,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":4.2260377411274046},{"$f":"+I5769/VLOOKUP($E5769,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":4.4867515379911236},0]
["T2 Vintage",10406,"U.S. DOE Albany Research Center",{"$f":"+VLOOKUP(B12943,TOCA!B:D,3,FALSE)","v":1},"2025-09-01",2025,12,{"$f":"INDEX(Tier2_Vintage!$D$4:$AY$138,MATCH($B12943,Tier1!$B$4:$B$138,0),MATCH($E12943,Tier1!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Tier2_Vintage!$D$4:$AY$138,MATCH($B12943,Tier1!$B$4:$B$138,0),MATCH($E12943,Tier1!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H12943/VLOOKUP($E12943,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I12943/VLOOKUP($E12943,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["T2 LGR",10376,"Tillamook PUD #1",{"$f":"+VLOOKUP(B16718,TOCA!B:D,3,FALSE)","v":1},"2024-01-01",{"$f":"IF(MONTH(E16718)>9,YEAR(E16718)+1,YEAR(E16718))","v":2024},{"$f":"IF(MONTH(E16718)=10,1,IF(MONTH(E16718)=11,2,IF(MONTH(E16718)=12,3,MONTH(E16718)+3)))","v":4},{"$f":"INDEX(Tier2_LGR!$D$4:$AY$138,MATCH($B16718,Tier1!$B$4:$B$138,0),MATCH($E16718,Tier1!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(Tier2_LGR!$D$4:$AY$138,MATCH($B16718,Tier1!$B$4:$B$138,0),MATCH($E16718,Tier1!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H16718/VLOOKUP($E16718,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I16718/VLOOKUP($E16718,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["ExhibitA Resources",10597,"Hermiston, City of",{"$f":"+VLOOKUP(B23892,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E23890","v":"2024-06-01"},2024,9,{"$f":"INDEX(I_ER!$D$4:$LC$138,MATCH($B23892,I_ER!$B$4:$B$138,0),MATCH($E23892,I_ER!$D$2:$LC$2,0))","v":0},{"$f":"INDEX(I_ER!$D$4:$LC$138,MATCH($B23892,I_ER!$B$4:$B$138,0),MATCH($E23892,I_ER!$D$2:$LC$2,0)+1)","v":0},{"$f":"+H23892/VLOOKUP($E23892,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I23892/VLOOKUP($E23892,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["Total Existing Resources",10064,"Burley, City of",{"$f":"+VLOOKUP(B31066,TOCA!B:D,3,FALSE)","v":1},"2024-12-01",2025,3,0,0,{"$f":"+H31066/VLOOKUP($E31066,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I31066/VLOOKUP($E31066,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["CDQ",10055,"Albion, City of",{"$f":"+VLOOKUP(B34841,TOCA!B:D,3,FALSE)","v":1},"2025-04-01",2025,7,0,0,{"$f":"INDEX(I_CDQ!$D$4:O$138,MATCH($B34841,I_CDQ!$B$4:$B$138,0),MATCH(MONTH($E34841),I_CDQ!$D$3:$O$3,0))","v":0.312},0,0]
["SuperPeak",10116,"Consolidated Irrigation District #19",{"$f":"+VLOOKUP(B37712,TOCA!B:D,3,FALSE)","v":1},"2025-01-01",2025,4,0,0,{"$f":"VLOOKUP($B37712,I_SuperPeak!$B$4:$FO$138,MATCH($E37712,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},0,0]
[{"$f":"IF(VLOOKUP(B45789,Init!$Q:$GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"AART1SC for Slice (floating)\",\"RT1SC established in RHWM Process for Load Following\")","v":{"$error":"#N/A"}},10074,"Forest Grove, City of",{"$f":"+VLOOKUP(B45789,TOCA!B:D,3,FALSE)","v":1},"2024-01-01",2024,4,{"$f":"+IF(VLOOKUP($B45789,Init!$Q:$GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E45789,AART1SC!$I$4:$I$27,0),MATCH(LEFT(H$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E45789,RT1SC!$L$44:$L$67,0),MATCH(LEFT(H$1,3),RT1SC!$M$3:$N$3,0)))","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP($B45789,Init!$Q:$GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E45789,AART1SC!$I$4:$I$27,0),MATCH(LEFT(I$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E45789,RT1SC!$L$44:$L$67,0),MATCH(LEFT(I$1,3),RT1SC!$M$3:$N$3,0)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B45789,I_SuperPeak!$B$4:$FO$138,MATCH($E45789,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I45789/VLOOKUP($E45789,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":{"$error":"#N/A"}},0]
[{"$f":"IF(VLOOKUP(B47780,Init!$Q:$GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,\"AART1SC for Slice (floating)\",\"RT1SC established in RHWM Process for Load Following\")","v":{"$error":"#N/A"}},10442,"Wasco Elec Coop",{"$f":"+VLOOKUP(B47780,TOCA!B:D,3,FALSE)","v":1},"2025-03-01",2025,6,{"$f":"+IF(VLOOKUP($B47780,Init!$Q:$GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E47780,AART1SC!$I$4:$I$27,0),MATCH(LEFT(H$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E47780,RT1SC!$L$44:$L$67,0),MATCH(LEFT(H$1,3),RT1SC!$M$3:$N$3,0)))","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP($B47780,Init!$Q:$GE,MATCH(\"Slice\",Init!$Q$4:$GE$4,0),FALSE)=1,INDEX(AART1SC!$J$4:$K$27,MATCH($E47780,AART1SC!$I$4:$I$27,0),MATCH(LEFT(I$1,3),AART1SC!$J$3:$K$3,0)),INDEX(RT1SC!$M$44:$N$67,MATCH($E47780,RT1SC!$L$44:$L$67,0),MATCH(LEFT(I$1,3),RT1SC!$M$3:$N$3,0)))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B47780,I_SuperPeak!$B$4:$FO$138,MATCH($E47780,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I47780/VLOOKUP($E47780,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":{"$error":"#N/A"}},0]
["T1SSL",10046,"Central Electric Coop",{"$f":"+VLOOKUP(B54954,TOCA!B:D,3,FALSE)","v":0},"2025-09-01",2025,12,{"$f":"INDEX(SystemShape!$D$4:$AY$138,MATCH($B54954,SystemShape!$B$4:$B$138,0),MATCH($E54954,SystemShape!$D$2:$AY$2,0))","v":30302.166212939403},{"$f":"INDEX(SystemShape!$D$4:$AY$138,MATCH($B54954,SystemShape!$B$4:$B$138,0),MATCH($E54954,SystemShape!$D$2:$AY$2,0)+1)","v":20434.097514062403},{"$f":"VLOOKUP($B54954,I_SuperPeak!$B$4:$FO$138,MATCH($E54954,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I54954/VLOOKUP($E54954,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":63.856554731445009},0]
["NRRemarketing",10024,"Benton County PUD #1",{"$f":"+VLOOKUP(B58729,TOCA!B:D,3,FALSE)","v":1},"2024-01-01",2024,4,{"$f":"INDEX(NRRemarketing!$D$4:$AY$138,MATCH($B58729,NRRemarketing!$B$4:$B$138,0),MATCH($E58729,NRRemarketing!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(NRRemarketing!$D$4:$AY$138,MATCH($B58729,NRRemarketing!$B$4:$B$138,0),MATCH($E58729,NRRemarketing!$D$2:$AY$2,0)+1)","v":0},{"$f":"VLOOKUP($B58729,I_SuperPeak!$B$4:$FO$138,MATCH($E58729,I_SuperPeak!$B$3:$FO$3,0),FALSE)","v":0},{"$f":"+I58729/VLOOKUP($E58729,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["NLSL",10072,"Ellensburg, City of",{"$f":"+VLOOKUP(B65903,TOCA!B:D,3,FALSE)","v":1},"2024-06-01",2024,9,{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B65903,NLSL!$B$4:$B$138,0),MATCH($E65903,NLSL!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B65903,NLSL!$B$4:$B$138,0),MATCH($E65903,NLSL!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H65903/VLOOKUP($E65903,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I65903/VLOOKUP($E65903,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["NLSL",10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP(B67894,TOCA!B:D,3,FALSE)","v":1},"2025-08-01",2025,11,{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B67894,NLSL!$B$4:$B$138,0),MATCH($E67894,NLSL!$D$2:$AY$2,0))","v":0},{"$f":"INDEX(NLSL!$D$4:$AY$138,MATCH($B67894,NLSL!$B$4:$B$138,0),MATCH($E67894,NLSL!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H67894/VLOOKUP($E67894,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I67894/VLOOKUP($E67894,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",10095,"Sumas, Town of",{"$f":"+VLOOKUP(B76852,TOCA!B:D,3,FALSE)","v":1},"2025-03-01",2025,6,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B76852,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E76852,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":0},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B76852,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E76852,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H76852/VLOOKUP($E76852,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I76852/VLOOKUP($E76852,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",11680,"Weiser, City of",{"$f":"+VLOOKUP(B77759,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E77758","v":"2025-09-01"},2025,12,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77759,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77759,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":0},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77759,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77759,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H77759/VLOOKUP($E77759,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I77759/VLOOKUP($E77759,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP(B77760,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E77759","v":"2025-09-01"},2025,12,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77760,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77760,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":0},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77760,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77760,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":0},{"$f":"+H77760/VLOOKUP($E77760,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},{"$f":"+I77760/VLOOKUP($E77760,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":0},0]
["New Resource Unspecified",10298,"PNGC Aggregate",{"$f":"+VLOOKUP(B77761,TOCA!B:D,3,FALSE)","v":1},{"$f":"+E77760","v":"2025-09-01"},2025,12,{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77761,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77761,'New Resources_UnSpec'!$D$2:$AY$2,0))","v":-118.20000000000005},{"$f":"INDEX('New Resources_UnSpec'!$D$4:$AY$138,MATCH($B77761,'New Resources_UnSpec'!$B$4:$B$138,0),MATCH($E77761,'New Resources_UnSpec'!$D$2:$AY$2,0)+1)","v":-93.360000000000127},{"$f":"+H77761/VLOOKUP($E77761,Init!$F:$K,MATCH(LEFT(J$1,3),Init!$F$4:$K$4,0),FALSE)","v":-0.2955000000000001},{"$f":"+I77761/VLOOKUP($E77761,Init!$F:$K,MATCH(LEFT(K$1,3),Init!$F$4:$K$4,0),FALSE)","v":-0.2917500000000004},0]

{"sheet":"RHWM Augmentation","index":55,"n_rows":70,"n_cols":9,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 System Capability"]
["TOC"]
[null,"BESID","Preference Customer","CHWM 2014","Portion of CHWM which was additional through BP-14","TRL 2017","Additional CHWM 2016","Total Additional","2016 CHWM"]
[null,10426,"U.S. DOE Richland Operations Office",26.353000000000002,6.0649999999999977,26.683,0.32999999999999829,6.394999999999996,26.683]
[null,10482,"Umpqua Indian Utility Cooperative",4.1749999999999998,1.375,2.8559999999999999,0,1.375,4.1749999999999998]
[null,10502,"Yakama Power",10.07,3.7529999999999997,11.807,1.7370000000000001,5.49,11.807]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]
[]
[null,null,"T1SFCO",6923.9780000000001]
[null,null,"RHWM Augmentation",59.106999999999999]
[null,null,"RT1SC",6983.085]
[]
[]
[]
[null,"BESID","Preference Customer","CHWM 2016*","Portion of CHWM which was additional through BP-16","TRL 2019","Additional CHWM 2018","Total Additional","2018 CHWM"]
[null,10426,"U.S. DOE Richland Operations Office",26.683,6.394999999999996,31.763000000000002,5.0800000000000018,11.474999999999998,31.763000000000002]
[null,12026,"Jefferson County PUD #1",45.847000000000001,null,null,null,45.847000000000001,45.847000000000001]
[]
[null,"BESID","Preference Customer","Initial CHWM","Additional CHWM through BP-18","TRL 2021","Additional CHWM 2020","Total Additional","2020 CHWM"]
[null,10482,"Umpqua Indian Utility Cooperative",2.8,1.375,2.698,0,1.375,4.1749999999999998]
[null,null,"T1SFCO",6955.2529999999997]
[]
[]
[null,10502,"Yakama Power",13.496,5.49,18.611999999999998,0,5.49,18.986000000000001]
[null,null,"T1SFCO",6667.1]
[]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"D43","v":2.8},{"$f":"H43","v":1.375},2.8090000000000002,{"$f":"MAX(F56-SUM(D56:E56),0)","v":0},{"$f":"+G56+E56","v":1.375},{"$f":"+D56+H56","v":4.1749999999999998}]
[null,13927,"Kalispel Tribe Utility",2.8940000000000001,1.24,4.0679999999999996,0,1.24,4.1340000000000003]
[null,null,"RT1SC",{"$f":"SUM(D61:D62)","v":7063.3649999999998}]
[null,10426,"U.S. DOE Richland Operations Office",{"$f":"I55","v":37.084000000000003},{"$f":"H55","v":16.796000000000006},55.529000000000003,{"$f":"+F67-D67","v":18.445},{"$f":"+G67+E67","v":35.241000000000007},{"$f":"+D67+G67","v":55.529000000000003}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"I56","v":4.1749999999999998},{"$f":"H56","v":1.375},2.7109999999999999,null,{"$f":"+G68+E68","v":1.375},{"$f":"+D68+G68","v":4.1749999999999998}]
[null,10502,"Yakama Power",{"$f":"I57","v":18.986000000000001},{"$f":"H57","v":5.49},10.701000000000001,null,{"$f":"+G69+E69","v":5.49},{"$f":"+D69+G69","v":18.986000000000001}]
[null,12026,"Jefferson County PUD #1",{"$f":"I59","v":45.847000000000001},null,null,null,45.847000000000001,{"$f":"+D70+G70","v":45.847000000000001}]

{"sheet":"CustomerProducts","index":56,"n_rows":139,"n_cols":40,"rows_kept":33,"cut":true,"hidden":false,"merged":[[1,20,1,21],[0,10,0,21],[0,22,0,39],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,34,1,35],[1,36,1,37],[1,38,1,39],[1,22,1,23],[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[1,32,1,33]],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,null,null,null,null,null,"MWh",null,null,null,null,null,null,null,null,null,null,null,"aMW"]
[null,null,null,null,null,null,null,null,null,null,"Block",null,"Slice Block",null,"Slice (non-block)",null,"Load Following - System Shape",null,"Load Following - Load Shape",null,"Tier 2 (Block) Less Remarketing",null,"Block",null,"Slice Block",null,"Slice (non-block)",null,"Load Following - System Shape",null,"Load Following - Load Shape",null,"Tier 2 (Block) Less Remarketing",null,"Preference Load",null,"Net Requirement",null,"Difference"]
["BESID","Preference Customer","NOTJOE","JOE","Initial Slice%","LF","Block","Block (Non-Slice)",{"$f":"\"Forecast Net Requirement \"&Init!C9","v":"Forecast Net Requirement 2024"},{"$f":"\"Forecast Net Requirement \"&Init!C9+1","v":"Forecast Net Requirement 2025"},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025},{"$f":"Init!$C$9","v":2024},{"$f":"Init!$C$9+1","v":2025}]
[{"$f":"Init!Q5","v":10005},{"$f":"Init!R5","v":"Alder Mutual"},{"$f":"VLOOKUP(A4,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A4,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A4,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A4,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A4,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"IF(AND(G4>0,E4=0),1,0)","v":0},{"$f":"VLOOKUP(A4,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.68},{"$f":"VLOOKUP(A4,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.68899999999999995},{"$f":"SUM(Tier1!$D4:$AA4)*H4","v":0},{"$f":"SUM(Tier1!$AB4:$AY4)*H4","v":0},{"$f":"SUM(Tier1!$D4:$AA4)*(NOT(F4))*NOT(H4)","v":0},{"$f":"SUM(Tier1!AB4:AY4)*NOT(F4)*NOT(H4)","v":0},{"$f":"SUM(SliceResource!$D4:$AA4)","v":0},{"$f":"SUM(SliceResource!$AB4:$AY4)","v":0},{"$f":"SUM(SystemShape!$D4:$AA4)*F4","v":4814.6607951465594},{"$f":"SUM(SystemShape!$AB4:$AY4)*F4","v":4801.5059841705597},{"$f":"SUM(LoadShp!$D4:$AA4)*F4","v":1161.3882048534397},{"$f":"SUM(LoadShp!$AB4:$AY4)*F4","v":1231.8570158294397},{"$f":"SUM(Tier2!$D4:$AA4)+SUM(T2Remarketing!$D4:$AA4)","v":0},{"$f":"SUM(Tier2!$AB4:$AY4)+SUM(T2Remarketing!$AB4:$AY4)","v":0},{"$f":"K4/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L4/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M4/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N4/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O4/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P4/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q4/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.54811712148754088},{"$f":"R4/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.5481171214806575},{"$f":"S4/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.13221632568914385},{"$f":"T4/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.14062294701249312},{"$f":"U4/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V4/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"SUM(AG4,AE4,AC4,AA4,Y4,W4)","v":0.68033344717668476},{"$f":"SUM(AH4,AF4,AD4,AB4,Z4,X4)","v":0.68874006849315061},{"$f":"I4","v":0.68},{"$f":"J4","v":0.68899999999999995},{"$f":"AK4-AI4","v":-3.3344717668470913E-4},{"$f":"AL4-AJ4","v":2.5993150684933131E-4}]
[{"$f":"Init!Q6","v":10015},{"$f":"Init!R6","v":"Asotin County PUD #1"},{"$f":"VLOOKUP(A5,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A5,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A5,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A5,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A5,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"IF(AND(G5>0,E5=0),1,0)","v":0},{"$f":"VLOOKUP(A5,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.58199999999999996},{"$f":"VLOOKUP(A5,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.58299999999999996},{"$f":"SUM(Tier1!$D5:$AA5)*H5","v":0},{"$f":"SUM(Tier1!$AB5:$AY5)*H5","v":0},{"$f":"SUM(Tier1!$D5:$AA5)*(NOT(F5))*NOT(H5)","v":0},{"$f":"SUM(Tier1!AB5:AY5)*NOT(F5)*NOT(H5)","v":0},{"$f":"SUM(SliceResource!$D5:$AA5)","v":0},{"$f":"SUM(SliceResource!$AB5:$AY5)","v":0},{"$f":"SUM(SystemShape!$D5:$AA5)*F5","v":5031.8168877111602},{"$f":"SUM(SystemShape!$AB5:$AY5)*F5","v":5018.0687540751596},{"$f":"SUM(LoadShp!$D5:$AA5)*F5","v":83.324112288839473},{"$f":"SUM(LoadShp!$AB5:$AY5)*F5","v":92.057245924839293},{"$f":"SUM(Tier2!$D5:$AA5)+SUM(T2Remarketing!$D5:$AA5)","v":0},{"$f":"SUM(Tier2!$AB5:$AY5)+SUM(T2Remarketing!$AB5:$AY5)","v":0},{"$f":"K5/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L5/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M5/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N5/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O5/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P5/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q5/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.57283889887422135},{"$f":"R5/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.57283889886702732},{"$f":"S5/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":9.485896207745842E-3},{"$f":"T5/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":1.0508818027949691E-2},{"$f":"U5/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V5/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"SUM(AG5,AE5,AC5,AA5,Y5,W5)","v":0.58232479508196722},{"$f":"SUM(AH5,AF5,AD5,AB5,Z5,X5)","v":0.583347716894977},{"$f":"I5","v":0.58199999999999996},{"$f":"J5","v":0.58299999999999996},{"$f":"AK5-AI5","v":-3.2479508196725515E-4},{"$f":"AL5-AJ5","v":-3.4771689497703484E-4}]
[{"$f":"Init!Q7","v":10024},{"$f":"Init!R7","v":"Benton County PUD #1"},{"$f":"VLOOKUP(A6,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A6,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A6,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A6,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A6,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A6,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":211.167},{"$f":"VLOOKUP(A6,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":212.387},{"$f":"SUM(Tier1!$D6:$AA6)*H6","v":0},{"$f":"SUM(Tier1!$AB6:$AY6)*H6","v":0},{"$f":"SUM(Tier1!$D6:$AA6)*(NOT(F6))*NOT(H6)","v":0},{"$f":"SUM(Tier1!AB6:AY6)*NOT(F6)*NOT(H6)","v":0},{"$f":"SUM(SliceResource!$D6:$AA6)","v":0},{"$f":"SUM(SliceResource!$AB6:$AY6)","v":0},{"$f":"SUM(SystemShape!$D6:$AA6)*F6","v":1764908.2222497421},{"$f":"SUM(SystemShape!$AB6:$AY6)*F6","v":1760086.0686149341},{"$f":"SUM(LoadShp!$D6:$AA6)*F6","v":-53000.339249742559},{"$f":"SUM(LoadShp!$AB6:$AY6)*F6","v":-56237.630614934656},{"$f":"SUM(Tier2!$D6:$AA6)+SUM(T2Remarketing!$D6:$AA6)","v":89983.295999999988},{"$f":"SUM(Tier2!$AB6:$AY6)+SUM(T2Remarketing!$AB6:$AY6)","v":100424.64},{"$f":"K6/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L6/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M6/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N6/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O6/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P6/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q6/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":200.9230671960089},{"$f":"R6/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":200.92306719348562},{"$f":"S6/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-6.0337362533859924},{"$f":"T6/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-6.4198208464537281},{"$f":"U6/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":10.243999999999998},{"$f":"V6/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":11.464},205.13333094262291,205.9672463470319,211.167,212.387,6.0336690573770966,6.4197536529680974]
[{"$f":"Init!Q8","v":10025},{"$f":"Init!R8","v":"Benton REA"},{"$f":"VLOOKUP(A7,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A7,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A7,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A7,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A7,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A7,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":64.823999999999998},{"$f":"VLOOKUP(A7,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":65.037000000000006},{"$f":"SUM(Tier1!$D7:$AA7)*H7","v":0},{"$f":"SUM(Tier1!$AB7:$AY7)*H7","v":0},{"$f":"SUM(Tier1!$D7:$AA7)*(NOT(F7))*NOT(H7)","v":0},{"$f":"SUM(Tier1!AB7:AY7)*NOT(F7)*NOT(H7)","v":0},{"$f":"SUM(SliceResource!$D7:$AA7)","v":0},{"$f":"SUM(SliceResource!$AB7:$AY7)","v":0},{"$f":"SUM(SystemShape!$D7:$AA7)*F7","v":524047.28703668033},{"$f":"SUM(SystemShape!$AB7:$AY7)*F7","v":522615.46384149237},{"$f":"SUM(LoadShp!$D7:$AA7)*F7","v":-4395.0440366802995},{"$f":"SUM(LoadShp!$AB7:$AY7)*F7","v":-4381.9008414922919},{"$f":"SUM(Tier2!$D7:$AA7)+SUM(T2Remarketing!$D7:$AA7)","v":45369.360000000008},{"$f":"SUM(Tier2!$AB7:$AY7)+SUM(T2Remarketing!$AB7:$AY7)","v":47111.279999999984},{"$f":"K7/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L7/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M7/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N7/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O7/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P7/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q7/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":59.659299526033735},{"$f":"R7/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":59.659299525284517},{"$f":"S7/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-0.50034654333792117},{"$f":"T7/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-0.50021699103793282},{"$f":"U7/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":5.1650000000000009},{"$f":"V7/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":5.3779999999999983},64.323952982695815,64.537082534246579,64.823999999999998,65.037000000000006,0.50004701730418333,0.49991746575342688]
[{"$f":"Init!Q9","v":10027},{"$f":"Init!R9","v":"Big Bend Elec Coop"},{"$f":"VLOOKUP(A8,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A8,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A8,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A8,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A8,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A8,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":61.790999999999997},{"$f":"VLOOKUP(A8,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":68.215999999999994},{"$f":"SUM(Tier1!$D8:$AA8)*H8","v":0},{"$f":"SUM(Tier1!$AB8:$AY8)*H8","v":0},{"$f":"SUM(Tier1!$D8:$AA8)*(NOT(F8))*NOT(H8)","v":0},{"$f":"SUM(Tier1!AB8:AY8)*NOT(F8)*NOT(H8)","v":0},{"$f":"SUM(SliceResource!$D8:$AA8)","v":0},{"$f":"SUM(SliceResource!$AB8:$AY8)","v":0},{"$f":"SUM(SystemShape!$D8:$AA8)*F8","v":537529.57815504819},{"$f":"SUM(SystemShape!$AB8:$AY8)*F8","v":536060.91809871222},{"$f":"SUM(LoadShp!$D8:$AA8)*F8","v":2.7338449518156267},{"$f":"SUM(LoadShp!$AB8:$AY8)*F8","v":2.5299012877967471},{"$f":"SUM(Tier2!$D8:$AA8)+SUM(T2Remarketing!$D8:$AA8)","v":5244.0479999999989},{"$f":"SUM(Tier2!$AB8:$AY8)+SUM(T2Remarketing!$AB8:$AY8)","v":61512.720000000016},{"$f":"K8/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L8/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M8/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N8/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O8/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P8/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q8/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":61.194168733498202},{"$f":"R8/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":61.194168732729707},{"$f":"S8/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":3.1123007192800848E-4},{"$f":"T8/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":2.8880151687177475E-4},{"$f":"U8/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0.59699999999999986},{"$f":"V8/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":7.022000000000002},61.791479963570133,68.216457534246587,61.790999999999997,68.215999999999994,-4.7996357013602164E-4,-4.5753424659267239E-4]
[{"$f":"Init!Q10","v":10029},{"$f":"Init!R10","v":"Blachly Lane Elec Coop"},{"$f":"VLOOKUP(A9,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A9,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A9,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A9,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A9,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A9,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":17.616},{"$f":"VLOOKUP(A9,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":17.616},{"$f":"SUM(Tier1!$D9:$AA9)*H9","v":0},{"$f":"SUM(Tier1!$AB9:$AY9)*H9","v":0},{"$f":"SUM(Tier1!$D9:$AA9)*(NOT(F9))*NOT(H9)","v":0},{"$f":"SUM(Tier1!AB9:AY9)*NOT(F9)*NOT(H9)","v":0},{"$f":"SUM(SliceResource!$D9:$AA9)","v":0},{"$f":"SUM(SliceResource!$AB9:$AY9)","v":0},{"$f":"SUM(SystemShape!$D9:$AA9)*F9","v":154739.22710174642},{"$f":"SUM(SystemShape!$AB9:$AY9)*F9","v":154316.44232630642},{"$f":"SUM(LoadShp!$D9:$AA9)*F9","v":0},{"$f":"SUM(LoadShp!$AB9:$AY9)*F9","v":0},{"$f":"SUM(Tier2!$D9:$AA9)+SUM(T2Remarketing!$D9:$AA9)","v":0},{"$f":"SUM(Tier2!$AB9:$AY9)+SUM(T2Remarketing!$AB9:$AY9)","v":0},{"$f":"K9/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L9/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M9/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N9/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O9/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P9/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q9/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":17.61603222925164},{"$f":"R9/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":17.616032229030413},{"$f":"S9/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T9/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U9/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V9/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},17.61603222925164,17.616032229030413,17.616,17.616,-3.2229251640814027E-5,-3.2229030413333248E-5]
[{"$f":"Init!Q11","v":10044},{"$f":"Init!R11","v":"Canby, City of"},{"$f":"VLOOKUP(A10,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A10,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A10,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A10,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A10,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A10,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":23.850999999999999},{"$f":"VLOOKUP(A10,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":24.05},{"$f":"SUM(Tier1!$D10:$AA10)*H10","v":0},{"$f":"SUM(Tier1!$AB10:$AY10)*H10","v":0},{"$f":"SUM(Tier1!$D10:$AA10)*(NOT(F10))*NOT(H10)","v":0},{"$f":"SUM(Tier1!AB10:AY10)*NOT(F10)*NOT(H10)","v":0},{"$f":"SUM(SliceResource!$D10:$AA10)","v":0},{"$f":"SUM(SliceResource!$AB10:$AY10)","v":0},{"$f":"SUM(SystemShape!$D10:$AA10)*F10","v":178396.83227171269},{"$f":"SUM(SystemShape!$AB10:$AY10)*F10","v":177909.40923048469},{"$f":"SUM(LoadShp!$D10:$AA10)*F10","v":-4.6122717126727366},{"$f":"SUM(LoadShp!$AB10:$AY10)*F10","v":-6.6862304846690677},{"$f":"SUM(Tier2!$D10:$AA10)+SUM(T2Remarketing!$D10:$AA10)","v":31112.928000000004},{"$f":"SUM(Tier2!$AB10:$AY10)+SUM(T2Remarketing!$AB10:$AY10)","v":32771.160000000003},{"$f":"K10/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L10/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M10/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N10/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O10/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P10/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q10/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":20.30929329140627},{"$f":"R10/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":20.309293291151221},{"$f":"S10/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.250764700219418E-4},{"$f":"T10/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-7.6326832016770181E-4},{"$f":"U10/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":3.5420000000000003},{"$f":"V10/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":3.7410000000000005},23.850768214936249,24.049530022831053,23.850999999999999,24.05,2.3178506375032271E-4,4.6997716894736641E-4]
[{"$f":"Init!Q12","v":10046},{"$f":"Init!R12","v":"Central Electric Coop"},{"$f":"VLOOKUP(A11,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A11,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A11,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A11,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A11,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A11,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":81.850999999999999},{"$f":"VLOOKUP(A11,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":81.850999999999999},{"$f":"SUM(Tier1!$D11:$AA11)*H11","v":0},{"$f":"SUM(Tier1!$AB11:$AY11)*H11","v":0},{"$f":"SUM(Tier1!$D11:$AA11)*(NOT(F11))*NOT(H11)","v":0},{"$f":"SUM(Tier1!AB11:AY11)*NOT(F11)*NOT(H11)","v":0},{"$f":"SUM(SliceResource!$D11:$AA11)","v":0},{"$f":"SUM(SliceResource!$AB11:$AY11)","v":0},{"$f":"SUM(SystemShape!$D11:$AA11)*F11","v":718979.00464224035},{"$f":"SUM(SystemShape!$AB11:$AY11)*F11","v":717014.5811232843},{"$f":"SUM(LoadShp!$D11:$AA11)*F11","v":0},{"$f":"SUM(LoadShp!$AB11:$AY11)*F11","v":0},{"$f":"SUM(Tier2!$D11:$AA11)+SUM(T2Remarketing!$D11:$AA11)","v":0},{"$f":"SUM(Tier2!$AB11:$AY11)+SUM(T2Remarketing!$AB11:$AY11)","v":0},{"$f":"K11/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L11/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M11/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N11/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O11/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P11/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q11/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":81.85097958131152},{"$f":"R11/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":81.850979580283592},{"$f":"S11/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T11/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U11/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V11/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},81.85097958131152,81.850979580283592,81.850999999999999,81.850999999999999,2.0418688478684999E-5,2.0419716406649968E-5]
[{"$f":"Init!Q13","v":10047},{"$f":"Init!R13","v":"Central Lincoln PUD"},{"$f":"VLOOKUP(A12,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A12,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A12,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A12,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A12,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A12,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":152.31299999999999},{"$f":"VLOOKUP(A12,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":152.465},{"$f":"SUM(Tier1!$D12:$AA12)*H12","v":0},{"$f":"SUM(Tier1!$AB12:$AY12)*H12","v":0},{"$f":"SUM(Tier1!$D12:$AA12)*(NOT(F12))*NOT(H12)","v":0},{"$f":"SUM(Tier1!AB12:AY12)*NOT(F12)*NOT(H12)","v":0},{"$f":"SUM(SliceResource!$D12:$AA12)","v":0},{"$f":"SUM(SliceResource!$AB12:$AY12)","v":0},{"$f":"SUM(SystemShape!$D12:$AA12)*F12","v":1337917.2996698634},{"$f":"SUM(SystemShape!$AB12:$AY12)*F12","v":1335592.1020633606},{"$f":"SUM(LoadShp!$D12:$AA12)*F12","v":-4.2036698633019114},{"$f":"SUM(LoadShp!$AB12:$AY12)*F12","v":2.411936639182386},{"$f":"SUM(Tier2!$D12:$AA12)+SUM(T2Remarketing!$D12:$AA12)","v":0},{"$f":"SUM(Tier2!$AB12:$AY12)+SUM(T2Remarketing!$AB12:$AY12)","v":0},{"$f":"K12/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L12/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M12/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N12/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O12/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P12/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q12/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":152.31298948882781},{"$f":"R12/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":152.46485183371698},{"$f":"S12/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-4.7855986604074583E-4},{"$f":"T12/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":2.7533523278337741E-4},{"$f":"U12/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V12/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},152.31251092896176,152.46512716894975,152.31299999999999,152.465,4.8907103823125908E-4,-1.2716894974573734E-4]
[{"$f":"Init!Q14","v":10055},{"$f":"Init!R14","v":"Albion, City of"},{"$f":"VLOOKUP(A13,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A13,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A13,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A13,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A13,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A13,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.39100000000000001},{"$f":"VLOOKUP(A13,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.39},{"$f":"SUM(Tier1!$D13:$AA13)*H13","v":0},{"$f":"SUM(Tier1!$AB13:$AY13)*H13","v":0},{"$f":"SUM(Tier1!$D13:$AA13)*(NOT(F13))*NOT(H13)","v":0},{"$f":"SUM(Tier1!AB13:AY13)*NOT(F13)*NOT(H13)","v":0},{"$f":"SUM(SliceResource!$D13:$AA13)","v":0},{"$f":"SUM(SliceResource!$AB13:$AY13)","v":0},{"$f":"SUM(SystemShape!$D13:$AA13)*F13","v":3437.2707223082393},{"$f":"SUM(SystemShape!$AB13:$AY13)*F13","v":3415.5042567811201},{"$f":"SUM(LoadShp!$D13:$AA13)*F13","v":-6.382722308239849},{"$f":"SUM(LoadShp!$AB13:$AY13)*F13","v":3.2157432188800357},{"$f":"SUM(Tier2!$D13:$AA13)+SUM(T2Remarketing!$D13:$AA13)","v":0},{"$f":"SUM(Tier2!$AB13:$AY13)+SUM(T2Remarketing!$AB13:$AY13)","v":0},{"$f":"K13/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L13/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M13/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N13/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O13/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P13/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q13/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.39131041920631138},{"$f":"R13/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.38989774620789042},{"$f":"S13/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-7.2663049957193181E-4},{"$f":"T13/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":3.6709397475799495E-4},{"$f":"U13/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V13/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},0.39058378870673943,0.3902648401826484,0.39100000000000001,0.39,4.1621129326058215E-4,-2.6484018264838483E-4]
[{"$f":"Init!Q15","v":10057},{"$f":"Init!R15","v":"Ashland, City of"},{"$f":"VLOOKUP(A14,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A14,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A14,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A14,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A14,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A14,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":19.994},{"$f":"VLOOKUP(A14,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":19.989999999999998},{"$f":"SUM(Tier1!$D14:$AA14)*H14","v":0},{"$f":"SUM(Tier1!$AB14:$AY14)*H14","v":0},{"$f":"SUM(Tier1!$D14:$AA14)*(NOT(F14))*NOT(H14)","v":0},{"$f":"SUM(Tier1!AB14:AY14)*NOT(F14)*NOT(H14)","v":0},{"$f":"SUM(SliceResource!$D14:$AA14)","v":0},{"$f":"SUM(SliceResource!$AB14:$AY14)","v":0},{"$f":"SUM(SystemShape!$D14:$AA14)*F14","v":175629.6432064609},{"$f":"SUM(SystemShape!$AB14:$AY14)*F14","v":175112.65574485954},{"$f":"SUM(LoadShp!$D14:$AA14)*F14","v":-2.663206460904803},{"$f":"SUM(LoadShp!$AB14:$AY14)*F14","v":-0.79774485955385899},{"$f":"SUM(Tier2!$D14:$AA14)+SUM(T2Remarketing!$D14:$AA14)","v":0},{"$f":"SUM(Tier2!$AB14:$AY14)+SUM(T2Remarketing!$AB14:$AY14)","v":0},{"$f":"K14/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L14/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M14/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N14/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O14/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P14/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q14/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":19.994267213850286},{"$f":"R14/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":19.990029194618668},{"$f":"S14/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-3.0318834937440834E-4},{"$f":"T14/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-9.1066764789253315E-5},{"$f":"U14/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V14/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},19.993964025500912,19.989938127853879,19.994,19.989999999999998,3.5974499088098355E-5,6.1872146119412719E-5]
[{"$f":"Init!Q16","v":10059},{"$f":"Init!R16","v":"Bandon, City of"},{"$f":"VLOOKUP(A15,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A15,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A15,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A15,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A15,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A15,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":7.6040000000000001},{"$f":"VLOOKUP(A15,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":7.5990000000000002},{"$f":"SUM(Tier1!$D15:$AA15)*H15","v":0},{"$f":"SUM(Tier1!$AB15:$AY15)*H15","v":0},{"$f":"SUM(Tier1!$D15:$AA15)*(NOT(F15))*NOT(H15)","v":0},{"$f":"SUM(Tier1!AB15:AY15)*NOT(F15)*NOT(H15)","v":0},{"$f":"SUM(SliceResource!$D15:$AA15)","v":0},{"$f":"SUM(SliceResource!$AB15:$AY15)","v":0},{"$f":"SUM(SystemShape!$D15:$AA15)*F15","v":66791.009613083399},{"$f":"SUM(SystemShape!$AB15:$AY15)*F15","v":66565.207960962493},{"$f":"SUM(LoadShp!$D15:$AA15)*F15","v":5.6113869166003951},{"$f":"SUM(LoadShp!$AB15:$AY15)*F15","v":-1.7639609624807235},{"$f":"SUM(Tier2!$D15:$AA15)+SUM(T2Remarketing!$D15:$AA15)","v":0},{"$f":"SUM(Tier2!$AB15:$AY15)+SUM(T2Remarketing!$AB15:$AY15)","v":0},{"$f":"K15/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L15/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M15/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N15/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O15/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P15/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q15/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":7.6037123876461061},{"$f":"R15/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":7.5987680320733437},{"$f":"S15/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":6.3881909341989931E-4},{"$f":"T15/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-2.0136540667588167E-4},{"$f":"U15/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V15/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},7.6043512067395262,7.5985666666666676,7.6040000000000001,7.5990000000000002,-3.5120673952615533E-4,4.3333333333261947E-4]
[{"$f":"Init!Q18","v":10062},{"$f":"Init!R18","v":"Bonners Ferry, City of"},{"$f":"VLOOKUP(A17,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A17,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A17,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A17,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A17,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A17,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":7.1260000000000003},{"$f":"VLOOKUP(A17,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":7.2089999999999996},{"$f":"SUM(Tier1!$D17:$AA17)*H17","v":0},{"$f":"SUM(Tier1!$AB17:$AY17)*H17","v":0},{"$f":"SUM(Tier1!$D17:$AA17)*(NOT(F17))*NOT(H17)","v":0},{"$f":"SUM(Tier1!AB17:AY17)*NOT(F17)*NOT(H17)","v":0},{"$f":"SUM(SliceResource!$D17:$AA17)","v":0},{"$f":"SUM(SliceResource!$AB17:$AY17)","v":0},{"$f":"SUM(SystemShape!$D17:$AA17)*F17","v":46731.991119901919},{"$f":"SUM(SystemShape!$AB17:$AY17)*F17","v":46604.308083469914},{"$f":"SUM(LoadShp!$D17:$AA17)*F17","v":-4.5311199019213291},{"$f":"SUM(LoadShp!$AB17:$AY17)*F17","v":-5.4740834699171046},{"$f":"SUM(Tier2!$D17:$AA17)+SUM(T2Remarketing!$D17:$AA17)","v":15863.904000000002},{"$f":"SUM(Tier2!$AB17:$AY17)+SUM(T2Remarketing!$AB17:$AY17)","v":16547.640000000003},{"$f":"K17/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L17/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M17/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N17/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O17/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P17/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q17/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":5.3201264936136061},{"$f":"R17/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":5.3201264935467938},{"$f":"S17/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.1583787590179066E-4},{"$f":"T17/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-6.2489537327820824E-4},{"$f":"U17/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":1.8060000000000003},{"$f":"V17/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":1.8890000000000005},7.1256106557377041,7.2085015981735161,7.1260000000000003,7.2089999999999996,3.8934426229619845E-4,4.9840182648352993E-4]
[{"$f":"Init!Q27","v":10074},{"$f":"Init!R27","v":"Forest Grove, City of"},{"$f":"VLOOKUP(A26,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A26,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A26,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A26,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A26,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A26,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":29.33},{"$f":"VLOOKUP(A26,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":29.579000000000001},{"$f":"SUM(Tier1!$D26:$AA26)*H26","v":0},{"$f":"SUM(Tier1!$AB26:$AY26)*H26","v":0},{"$f":"SUM(Tier1!$D26:$AA26)*(NOT(F26))*NOT(H26)","v":0},{"$f":"SUM(Tier1!AB26:AY26)*NOT(F26)*NOT(H26)","v":0},{"$f":"SUM(SliceResource!$D26:$AA26)","v":0},{"$f":"SUM(SliceResource!$AB26:$AY26)","v":0},{"$f":"SUM(SystemShape!$D26:$AA26)*F26","v":234373.46847507902},{"$f":"SUM(SystemShape!$AB26:$AY26)*F26","v":233733.10380417903},{"$f":"SUM(LoadShp!$D26:$AA26)*F26","v":-4.6794750789977115},{"$f":"SUM(LoadShp!$AB26:$AY26)*F26","v":3.7971958210046068},{"$f":"SUM(Tier2!$D26:$AA26)+SUM(T2Remarketing!$D26:$AA26)","v":23260.031999999999},{"$f":"SUM(Tier2!$AB26:$AY26)+SUM(T2Remarketing!$AB26:$AY26)","v":25377.719999999998},{"$f":"K26/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L26/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M26/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N26/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O26/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P26/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q26/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":26.681861165195699},{"$f":"R26/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":26.681861164860621},{"$f":"S26/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-5.32727126479703E-4},{"$f":"T26/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":4.3346984258043459E-4},{"$f":"U26/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":2.6480000000000001},{"$f":"V26/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":2.8969999999999998},29.329328438069219,29.579294634703203,29.33,29.579000000000001,6.7156193077977377E-4,-2.946347032022345E-4]
[{"$f":"Init!Q36","v":10087},{"$f":"Init!R36","v":"Port Angeles, City of"},{"$f":"VLOOKUP(A35,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A35,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A35,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A35,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A35,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A35,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":46.790999999999997},{"$f":"VLOOKUP(A35,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":46.761000000000003},{"$f":"SUM(Tier1!$D35:$AA35)*H35","v":0},{"$f":"SUM(Tier1!$AB35:$AY35)*H35","v":0},{"$f":"SUM(Tier1!$D35:$AA35)*(NOT(F35))*NOT(H35)","v":0},{"$f":"SUM(Tier1!AB35:AY35)*NOT(F35)*NOT(H35)","v":0},{"$f":"SUM(SliceResource!$D35:$AA35)","v":0},{"$f":"SUM(SliceResource!$AB35:$AY35)","v":0},{"$f":"SUM(SystemShape!$D35:$AA35)*F35","v":411014.43862691213},{"$f":"SUM(SystemShape!$AB35:$AY35)*F35","v":409625.38552069513},{"$f":"SUM(LoadShp!$D35:$AA35)*F35","v":1.1733730877931521},{"$f":"SUM(LoadShp!$AB35:$AY35)*F35","v":-1.2445206951106229},{"$f":"SUM(Tier2!$D35:$AA35)+SUM(T2Remarketing!$D35:$AA35)","v":0},{"$f":"SUM(Tier2!$AB35:$AY35)+SUM(T2Remarketing!$AB35:$AY35)","v":0},{"$f":"K35/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L35/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M35/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N35/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O35/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P35/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q35/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":46.791261228018229},{"$f":"R35/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":46.760888758070223},{"$f":"S35/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":1.335807249309144E-4},{"$f":"T35/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-1.4206857250121267E-4},{"$f":"U35/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V35/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},46.791394808743156,46.760746689497722,46.790999999999997,46.761000000000003,-3.9480874315955816E-4,2.5331050228061258E-4]
[{"$f":"Init!Q45","v":10106},{"$f":"Init!R45","v":"Clearwater Power"},{"$f":"VLOOKUP(A44,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A44,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A44,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A44,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A44,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A44,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":23.879000000000001},{"$f":"VLOOKUP(A44,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":23.879000000000001},{"$f":"SUM(Tier1!$D44:$AA44)*H44","v":0},{"$f":"SUM(Tier1!$AB44:$AY44)*H44","v":0},{"$f":"SUM(Tier1!$D44:$AA44)*(NOT(F44))*NOT(H44)","v":0},{"$f":"SUM(Tier1!AB44:AY44)*NOT(F44)*NOT(H44)","v":0},{"$f":"SUM(SliceResource!$D44:$AA44)","v":0},{"$f":"SUM(SliceResource!$AB44:$AY44)","v":0},{"$f":"SUM(SystemShape!$D44:$AA44)*F44","v":209754.17203804088},{"$f":"SUM(SystemShape!$AB44:$AY44)*F44","v":209181.0732047089},{"$f":"SUM(LoadShp!$D44:$AA44)*F44","v":0},{"$f":"SUM(LoadShp!$AB44:$AY44)*F44","v":0},{"$f":"SUM(Tier2!$D44:$AA44)+SUM(T2Remarketing!$D44:$AA44)","v":0},{"$f":"SUM(Tier2!$AB44:$AY44)+SUM(T2Remarketing!$AB44:$AY44)","v":0},{"$f":"K44/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L44/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M44/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N44/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O44/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P44/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q44/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":23.879117946042907},{"$f":"R44/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":23.879117945743026},{"$f":"S44/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T44/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U44/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V44/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},23.879117946042907,23.879117945743026,23.879000000000001,23.879000000000001,-1.1794604290571442E-4,-1.1794574302470551E-4]
[{"$f":"Init!Q54","v":10136},{"$f":"Init!R54","v":"Douglas Electric Cooperative"},{"$f":"VLOOKUP(A53,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A53,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A53,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A53,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A53,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A53,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":18.396000000000001},{"$f":"VLOOKUP(A53,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":18.434000000000001},{"$f":"SUM(Tier1!$D53:$AA53)*H53","v":0},{"$f":"SUM(Tier1!$AB53:$AY53)*H53","v":0},{"$f":"SUM(Tier1!$D53:$AA53)*(NOT(F53))*NOT(H53)","v":0},{"$f":"SUM(Tier1!AB53:AY53)*NOT(F53)*NOT(H53)","v":0},{"$f":"SUM(SliceResource!$D53:$AA53)","v":0},{"$f":"SUM(SliceResource!$AB53:$AY53)","v":0},{"$f":"SUM(SystemShape!$D53:$AA53)*F53","v":161588.95070721261},{"$f":"SUM(SystemShape!$AB53:$AY53)*F53","v":161481.57625629287},{"$f":"SUM(LoadShp!$D53:$AA53)*F53","v":0},{"$f":"SUM(LoadShp!$AB53:$AY53)*F53","v":0},{"$f":"SUM(Tier2!$D53:$AA53)+SUM(T2Remarketing!$D53:$AA53)","v":0},{"$f":"SUM(Tier2!$AB53:$AY53)+SUM(T2Remarketing!$AB53:$AY53)","v":0},{"$f":"K53/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L53/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M53/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N53/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O53/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P53/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q53/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":18.395827721677211},{"$f":"R53/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":18.433969892270877},{"$f":"S53/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T53/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U53/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V53/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},18.395827721677211,18.433969892270877,18.396000000000001,18.434000000000001,1.7227832278976507E-4,3.0107729124040361E-5]
[{"$f":"Init!Q63","v":10174},{"$f":"Init!R63","v":"Farmers Elec Coop"},{"$f":"VLOOKUP(A62,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A62,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A62,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A62,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A62,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A62,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.496},{"$f":"VLOOKUP(A62,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":0.496},{"$f":"SUM(Tier1!$D62:$AA62)*H62","v":0},{"$f":"SUM(Tier1!$AB62:$AY62)*H62","v":0},{"$f":"SUM(Tier1!$D62:$AA62)*(NOT(F62))*NOT(H62)","v":0},{"$f":"SUM(Tier1!AB62:AY62)*NOT(F62)*NOT(H62)","v":0},{"$f":"SUM(SliceResource!$D62:$AA62)","v":0},{"$f":"SUM(SliceResource!$AB62:$AY62)","v":0},{"$f":"SUM(SystemShape!$D62:$AA62)*F62","v":4355.5307708671198},{"$f":"SUM(SystemShape!$AB62:$AY62)*F62","v":4343.6304135151204},{"$f":"SUM(LoadShp!$D62:$AA62)*F62","v":-0.68077086711997481},{"$f":"SUM(LoadShp!$AB62:$AY62)*F62","v":-0.88741351511993116},{"$f":"SUM(Tier2!$D62:$AA62)+SUM(T2Remarketing!$D62:$AA62)","v":0},{"$f":"SUM(Tier2!$AB62:$AY62)+SUM(T2Remarketing!$AB62:$AY62)","v":0},{"$f":"K62/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L62/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M62/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N62/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O62/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P62/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q62/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0.49584822072713114},{"$f":"R62/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0.49584822072090418},{"$f":"S62/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-7.7501237149359614E-5},{"$f":"T62/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":-1.0130291268492365E-4},{"$f":"U62/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V62/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},0.4957707194899818,0.49574691780821928,0.496,0.496,2.2928051001819272E-4,2.53082191780718E-4]
[{"$f":"Init!Q72","v":10203},{"$f":"Init!R72","v":"Idaho County L & P"},{"$f":"VLOOKUP(A71,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A71,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A71,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A71,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A71,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A71,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":6.7290000000000001},{"$f":"VLOOKUP(A71,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":6.7750000000000004},{"$f":"SUM(Tier1!$D71:$AA71)*H71","v":0},{"$f":"SUM(Tier1!$AB71:$AY71)*H71","v":0},{"$f":"SUM(Tier1!$D71:$AA71)*(NOT(F71))*NOT(H71)","v":0},{"$f":"SUM(Tier1!AB71:AY71)*NOT(F71)*NOT(H71)","v":0},{"$f":"SUM(SliceResource!$D71:$AA71)","v":0},{"$f":"SUM(SliceResource!$AB71:$AY71)","v":0},{"$f":"SUM(SystemShape!$D71:$AA71)*F71","v":54574.428291377764},{"$f":"SUM(SystemShape!$AB71:$AY71)*F71","v":54425.317830881766},{"$f":"SUM(LoadShp!$D71:$AA71)*F71","v":4532.0557086222361},{"$f":"SUM(LoadShp!$AB71:$AY71)*F71","v":4920.9161691182389},{"$f":"SUM(Tier2!$D71:$AA71)+SUM(T2Remarketing!$D71:$AA71)","v":0},{"$f":"SUM(Tier2!$AB71:$AY71)+SUM(T2Remarketing!$AB71:$AY71)","v":0},{"$f":"K71/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L71/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M71/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N71/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O71/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P71/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q71/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":6.2129358255211482},{"$f":"R71/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":6.2129358254431244},{"$f":"S71/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.51594441127302326},{"$f":"T71/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.56174842113221901},{"$f":"U71/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V71/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},6.7288802367941711,6.7746842465753438,6.7290000000000001,6.7750000000000004,1.1976320582895994E-4,3.1575342465650635E-4]
[{"$f":"Init!Q73","v":10204},{"$f":"Init!R73","v":"Idaho Falls Power"},{"$f":"VLOOKUP(A72,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A72,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A72,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":5.5427999999999996E-3},{"$f":"VLOOKUP($A72,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"VLOOKUP($A72,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},0,{"$f":"VLOOKUP(A72,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":79.555999999999997},{"$f":"VLOOKUP(A72,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":79.555999999999997},{"$f":"SUM(Tier1!$D72:$AA72)*H72","v":0},{"$f":"SUM(Tier1!$AB72:$AY72)*H72","v":0},{"$f":"SUM(Tier1!$D72:$AA72)*(NOT(F72))*NOT(H72)","v":356655.4968687236},{"$f":"SUM(Tier1!AB72:AY72)*NOT(F72)*NOT(H72)","v":358991.3988120713},{"$f":"SUM(SliceResource!$D72:$AA72)","v":342164.40713127627},{"$f":"SUM(SliceResource!$AB72:$AY72)","v":337919.1611879284},{"$f":"SUM(SystemShape!$D72:$AA72)*F72","v":0},{"$f":"SUM(SystemShape!$AB72:$AY72)*F72","v":0},{"$f":"SUM(LoadShp!$D72:$AA72)*F72","v":0},{"$f":"SUM(LoadShp!$AB72:$AY72)*F72","v":0},{"$f":"SUM(Tier2!$D72:$AA72)+SUM(T2Remarketing!$D72:$AA72)","v":0},{"$f":"SUM(Tier2!$AB72:$AY72)+SUM(T2Remarketing!$AB72:$AY72)","v":0},{"$f":"K72/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L72/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M72/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":40.602857111648859},{"$f":"N72/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":40.980753289049233},{"$f":"O72/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":38.953142888351124},{"$f":"P72/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":38.575246710950729},{"$f":"Q72/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"R72/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"S72/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T72/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U72/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V72/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},79.555999999999983,79.555999999999955,79.555999999999997,79.555999999999997,0,0]
[{"$f":"Init!Q82","v":10242},{"$f":"Init!R82","v":"Lost River Elec Coop"},{"$f":"VLOOKUP(A81,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A81,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A81,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A81,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A81,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A81,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":11.303000000000001},{"$f":"VLOOKUP(A81,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":11.468},{"$f":"SUM(Tier1!$D81:$AA81)*H81","v":0},{"$f":"SUM(Tier1!$AB81:$AY81)*H81","v":0},{"$f":"SUM(Tier1!$D81:$AA81)*(NOT(F81))*NOT(H81)","v":0},{"$f":"SUM(Tier1!AB81:AY81)*NOT(F81)*NOT(H81)","v":0},{"$f":"SUM(SliceResource!$D81:$AA81)","v":0},{"$f":"SUM(SliceResource!$AB81:$AY81)","v":0},{"$f":"SUM(SystemShape!$D81:$AA81)*F81","v":83673.34469503416},{"$f":"SUM(SystemShape!$AB81:$AY81)*F81","v":83444.728998098159},{"$f":"SUM(LoadShp!$D81:$AA81)*F81","v":4.2763049658487944},{"$f":"SUM(LoadShp!$AB81:$AY81)*F81","v":6.9550019018493003},{"$f":"SUM(Tier2!$D81:$AA81)+SUM(T2Remarketing!$D81:$AA81)","v":15609.168},{"$f":"SUM(Tier2!$AB81:$AY81)+SUM(T2Remarketing!$AB81:$AY81)","v":17011.919999999998},{"$f":"K81/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L81/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M81/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N81/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O81/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P81/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q81/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":9.5256539953363113},{"$f":"R81/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":9.5256539952166843},{"$f":"S81/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":4.8682888955473523E-4},{"$f":"T81/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":7.9394998879558226E-4},{"$f":"U81/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":1.7769999999999999},{"$f":"V81/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":1.9419999999999997},11.303140824225865,11.468447945205479,11.303000000000001,11.468,-1.4082422586447763E-4,-4.4794520547952743E-4]
[{"$f":"Init!Q91","v":10278},{"$f":"Init!R91","v":"Northern Lights"},{"$f":"VLOOKUP(A90,TOCA!$B$4:$E$138,3,FALSE)","v":0},{"$f":"VLOOKUP(A90,TOCA!$B$4:$E$138,4,FALSE)","v":1},{"$f":"VLOOKUP($A90,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A90,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A90,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A90,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":35.927999999999997},{"$f":"VLOOKUP(A90,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":35.927999999999997},{"$f":"SUM(Tier1!$D90:$AA90)*H90","v":0},{"$f":"SUM(Tier1!$AB90:$AY90)*H90","v":0},{"$f":"SUM(Tier1!$D90:$AA90)*(NOT(F90))*NOT(H90)","v":0},{"$f":"SUM(Tier1!AB90:AY90)*NOT(F90)*NOT(H90)","v":0},{"$f":"SUM(SliceResource!$D90:$AA90)","v":0},{"$f":"SUM(SliceResource!$AB90:$AY90)","v":0},{"$f":"SUM(SystemShape!$D90:$AA90)*F90","v":315589.84709423943},{"$f":"SUM(SystemShape!$AB90:$AY90)*F90","v":314727.57974849944},{"$f":"SUM(LoadShp!$D90:$AA90)*F90","v":0},{"$f":"SUM(LoadShp!$AB90:$AY90)*F90","v":0},{"$f":"SUM(Tier2!$D90:$AA90)+SUM(T2Remarketing!$D90:$AA90)","v":0},{"$f":"SUM(Tier2!$AB90:$AY90)+SUM(T2Remarketing!$AB90:$AY90)","v":0},{"$f":"K90/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L90/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M90/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N90/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O90/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P90/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q90/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":35.927805907814147},{"$f":"R90/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":35.927805907362952},{"$f":"S90/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T90/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U90/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V90/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},35.927805907814147,35.927805907362952,35.927999999999997,35.927999999999997,1.9409218585053623E-4,1.9409263704517343E-4]
[{"$f":"Init!Q100","v":10306},{"$f":"Init!R100","v":"Pend Oreille County PUD  #1"},{"$f":"VLOOKUP(A99,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A99,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A99,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A99,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},{"$f":"VLOOKUP($A99,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},1,{"$f":"VLOOKUP(A99,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":25.768999999999998},{"$f":"VLOOKUP(A99,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":25.768999999999998},{"$f":"SUM(Tier1!$D99:$AA99)*H99","v":226354.89599999992},{"$f":"SUM(Tier1!$AB99:$AY99)*H99","v":225736.43999999997},{"$f":"SUM(Tier1!$D99:$AA99)*(NOT(F99))*NOT(H99)","v":0},{"$f":"SUM(Tier1!AB99:AY99)*NOT(F99)*NOT(H99)","v":0},{"$f":"SUM(SliceResource!$D99:$AA99)","v":0},{"$f":"SUM(SliceResource!$AB99:$AY99)","v":0},{"$f":"SUM(SystemShape!$D99:$AA99)*F99","v":0},{"$f":"SUM(SystemShape!$AB99:$AY99)*F99","v":0},{"$f":"SUM(LoadShp!$D99:$AA99)*F99","v":0},{"$f":"SUM(LoadShp!$AB99:$AY99)*F99","v":0},{"$f":"SUM(Tier2!$D99:$AA99)+SUM(T2Remarketing!$D99:$AA99)","v":0},{"$f":"SUM(Tier2!$AB99:$AY99)+SUM(T2Remarketing!$AB99:$AY99)","v":0},{"$f":"K99/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":25.768999999999991},{"$f":"L99/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":25.768999999999998},{"$f":"M99/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N99/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O99/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P99/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q99/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"R99/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"S99/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"T99/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"U99/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V99/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},25.768999999999991,25.768999999999998,25.768999999999998,25.768999999999998,0,0]
[{"$f":"Init!Q109","v":10352},{"$f":"Init!R109","v":"Skamania County PUD #1"},{"$f":"VLOOKUP(A108,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A108,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A108,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A108,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A108,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A108,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":15.885},{"$f":"VLOOKUP(A108,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":15.917},{"$f":"SUM(Tier1!$D108:$AA108)*H108","v":0},{"$f":"SUM(Tier1!$AB108:$AY108)*H108","v":0},{"$f":"SUM(Tier1!$D108:$AA108)*(NOT(F108))*NOT(H108)","v":0},{"$f":"SUM(Tier1!AB108:AY108)*NOT(F108)*NOT(H108)","v":0},{"$f":"SUM(SliceResource!$D108:$AA108)","v":0},{"$f":"SUM(SliceResource!$AB108:$AY108)","v":0},{"$f":"SUM(SystemShape!$D108:$AA108)*F108","v":139532.09616243685},{"$f":"SUM(SystemShape!$AB108:$AY108)*F108","v":139342.67366433117},{"$f":"SUM(LoadShp!$D108:$AA108)*F108","v":3.2998375631732415},{"$f":"SUM(LoadShp!$AB108:$AY108)*F108","v":92.865335668792795},{"$f":"SUM(Tier2!$D108:$AA108)+SUM(T2Remarketing!$D108:$AA108)","v":0},{"$f":"SUM(Tier2!$AB108:$AY108)+SUM(T2Remarketing!$AB108:$AY108)","v":0},{"$f":"K108/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L108/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M108/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N108/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O108/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P108/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q108/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":15.884801475687254},{"$f":"R108/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":15.906697906887119},{"$f":"S108/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":3.7566456775651655E-4},{"$f":"T108/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":1.0601065715615615E-2},{"$f":"U108/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V108/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},15.885177140255012,15.917298972602735,15.885,15.917,-1.7714025501192054E-4,-2.9897260273514803E-4]
[{"$f":"Init!Q118","v":10379},{"$f":"Init!R118","v":"Steilacoom, Town of"},{"$f":"VLOOKUP(A117,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A117,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A117,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A117,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A117,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A117,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":4.59},{"$f":"VLOOKUP(A117,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":4.6109999999999998},{"$f":"SUM(Tier1!$D117:$AA117)*H117","v":0},{"$f":"SUM(Tier1!$AB117:$AY117)*H117","v":0},{"$f":"SUM(Tier1!$D117:$AA117)*(NOT(F117))*NOT(H117)","v":0},{"$f":"SUM(Tier1!AB117:AY117)*NOT(F117)*NOT(H117)","v":0},{"$f":"SUM(SliceResource!$D117:$AA117)","v":0},{"$f":"SUM(SliceResource!$AB117:$AY117)","v":0},{"$f":"SUM(SystemShape!$D117:$AA117)*F117","v":40316.579699564878},{"$f":"SUM(SystemShape!$AB117:$AY117)*F117","v":40392.050341063681},{"$f":"SUM(LoadShp!$D117:$AA117)*F117","v":-0.35569956487950094},{"$f":"SUM(LoadShp!$AB117:$AY117)*F117","v":3.7266589363179037},{"$f":"SUM(Tier2!$D117:$AA117)+SUM(T2Remarketing!$D117:$AA117)","v":0},{"$f":"SUM(Tier2!$AB117:$AY117)+SUM(T2Remarketing!$AB117:$AY117)","v":0},{"$f":"K117/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L117/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M117/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N117/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O117/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P117/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q117/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":4.5897745559613936},{"$f":"R117/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":4.6109646508063564},{"$f":"S117/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":-4.0494030610143552E-5},{"$f":"T117/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":4.2541768679428126E-4},{"$f":"U117/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V117/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},4.5897340619307831,4.6113900684931508,4.59,4.6109999999999998,2.6593806921670904E-4,-3.900684931510412E-4]
[{"$f":"Init!Q127","v":10440},{"$f":"Init!R127","v":"Wahkiakum County PUD #1"},{"$f":"VLOOKUP(A126,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A126,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A126,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A126,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A126,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A126,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":5.2519999999999998},{"$f":"VLOOKUP(A126,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":5.2679999999999998},{"$f":"SUM(Tier1!$D126:$AA126)*H126","v":0},{"$f":"SUM(Tier1!$AB126:$AY126)*H126","v":0},{"$f":"SUM(Tier1!$D126:$AA126)*(NOT(F126))*NOT(H126)","v":0},{"$f":"SUM(Tier1!AB126:AY126)*NOT(F126)*NOT(H126)","v":0},{"$f":"SUM(SliceResource!$D126:$AA126)","v":0},{"$f":"SUM(SliceResource!$AB126:$AY126)","v":0},{"$f":"SUM(SystemShape!$D126:$AA126)*F126","v":43964.802054650158},{"$f":"SUM(SystemShape!$AB126:$AY126)*F126","v":43844.679644114156},{"$f":"SUM(LoadShp!$D126:$AA126)*F126","v":2167.6459453498419},{"$f":"SUM(LoadShp!$AB126:$AY126)*F126","v":2301.2043558858418},{"$f":"SUM(Tier2!$D126:$AA126)+SUM(T2Remarketing!$D126:$AA126)","v":0},{"$f":"SUM(Tier2!$AB126:$AY126)+SUM(T2Remarketing!$AB126:$AY126)","v":0},{"$f":"K126/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L126/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M126/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N126/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O126/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P126/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q126/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":5.0051004160576227},{"$f":"R126/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":5.0051004159947663},{"$f":"S126/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.24677207938864321},{"$f":"T126/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.26269456117418283},{"$f":"U126/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V126/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},5.2518724954462659,5.2677949771689487,5.2519999999999998,5.2679999999999998,1.2750455373389258E-4,2.0502283105106045E-4]
[{"$f":"Init!Q129","v":10446},{"$f":"Init!R129","v":"Wells Rural Elec Coop"},{"$f":"VLOOKUP(A128,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A128,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A128,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A128,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A128,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A128,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":96.009},{"$f":"VLOOKUP(A128,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":99.700999999999993},{"$f":"SUM(Tier1!$D128:$AA128)*H128","v":0},{"$f":"SUM(Tier1!$AB128:$AY128)*H128","v":0},{"$f":"SUM(Tier1!$D128:$AA128)*(NOT(F128))*NOT(H128)","v":0},{"$f":"SUM(Tier1!AB128:AY128)*NOT(F128)*NOT(H128)","v":0},{"$f":"SUM(SliceResource!$D128:$AA128)","v":0},{"$f":"SUM(SliceResource!$AB128:$AY128)","v":0},{"$f":"SUM(SystemShape!$D128:$AA128)*F128","v":841250.29367568519},{"$f":"SUM(SystemShape!$AB128:$AY128)*F128","v":838951.79559499724},{"$f":"SUM(LoadShp!$D128:$AA128)*F128","v":1.138324314768397},{"$f":"SUM(LoadShp!$AB128:$AY128)*F128","v":4.8934050028110505},{"$f":"SUM(Tier2!$D128:$AA128)+SUM(T2Remarketing!$D128:$AA128)","v":2090.5920000000006},{"$f":"SUM(Tier2!$AB128:$AY128)+SUM(T2Remarketing!$AB128:$AY128)","v":34426.799999999945},{"$f":"K128/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L128/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M128/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N128/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O128/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P128/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q128/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":95.770752923006057},{"$f":"R128/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":95.770752921803336},{"$f":"S128/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":1.2959065514212169E-4},{"$f":"T128/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":5.5860787703322493E-4},{"$f":"U128/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0.23800000000000007},{"$f":"V128/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":3.9299999999999935},96.008882513661206,99.701311529680368,96.009,99.700999999999993,1.1748633879449244E-4,-3.115296803741785E-4]
[{"$f":"Init!Q138","v":12026},{"$f":"Init!R138","v":"Jefferson County PUD #1"},{"$f":"VLOOKUP(A137,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A137,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A137,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A137,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A137,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A137,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":45.774999999999999},{"$f":"VLOOKUP(A137,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":46.112000000000002},{"$f":"SUM(Tier1!$D137:$AA137)*H137","v":0},{"$f":"SUM(Tier1!$AB137:$AY137)*H137","v":0},{"$f":"SUM(Tier1!$D137:$AA137)*(NOT(F137))*NOT(H137)","v":0},{"$f":"SUM(Tier1!AB137:AY137)*NOT(F137)*NOT(H137)","v":0},{"$f":"SUM(SliceResource!$D137:$AA137)","v":0},{"$f":"SUM(SliceResource!$AB137:$AY137)","v":0},{"$f":"SUM(SystemShape!$D137:$AA137)*F137","v":396800.02125361213},{"$f":"SUM(SystemShape!$AB137:$AY137)*F137","v":395715.86818510818},{"$f":"SUM(LoadShp!$D137:$AA137)*F137","v":5291.1907463877615},{"$f":"SUM(LoadShp!$AB137:$AY137)*F137","v":8222.5168148917564},{"$f":"SUM(Tier2!$D137:$AA137)+SUM(T2Remarketing!$D137:$AA137)","v":0},{"$f":"SUM(Tier2!$AB137:$AY137)+SUM(T2Remarketing!$AB137:$AY137)","v":0},{"$f":"K137/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L137/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M137/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N137/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O137/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P137/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q137/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":45.173044313935804},{"$f":"R137/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":45.173044313368514},{"$f":"S137/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":0.60236688824997286},{"$f":"T137/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":0.93864347201960685},{"$f":"U137/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"V137/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":0},45.775411202185779,46.111687785388121,45.774999999999999,46.112000000000002,-4.1120218578072354E-4,3.1221461188124522E-4]
[{"$f":"Init!Q139","v":10298},{"$f":"Init!R139","v":"PNGC Aggregate"},{"$f":"VLOOKUP(A138,TOCA!$B$4:$E$138,3,FALSE)","v":1},{"$f":"VLOOKUP(A138,TOCA!$B$4:$E$138,4,FALSE)","v":0},{"$f":"VLOOKUP($A138,Init!$Q$4:$GH$139,MATCH(E$3,Init!$Q$4:$GH$4,0),FALSE)","v":0},{"$f":"VLOOKUP($A138,Tier1!$B$2:$BA$138,MATCH(F$3,Tier1!$B$2:$BA$2,0),FALSE)","v":1},{"$f":"VLOOKUP($A138,Tier1!$B$2:$BA$138,MATCH(G$3,Tier1!$B$2:$BA$2,0),FALSE)","v":0},0,{"$f":"VLOOKUP(A138,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!I$3,TOCA!$B$3:$BH$3,0),FALSE)","v":651.64},{"$f":"VLOOKUP(A138,TOCA!$B$4:$BH$138,MATCH(CustomerProducts!J$3,TOCA!$B$3:$BH$3,0),FALSE)","v":668.31500000000005},{"$f":"SUM(Tier1!$D138:$AA138)*H138","v":0},{"$f":"SUM(Tier1!$AB138:$AY138)*H138","v":0},{"$f":"SUM(Tier1!$D138:$AA138)*(NOT(F138))*NOT(H138)","v":0},{"$f":"SUM(Tier1!AB138:AY138)*NOT(F138)*NOT(H138)","v":0},{"$f":"SUM(SliceResource!$D138:$AA138)","v":0},{"$f":"SUM(SliceResource!$AB138:$AY138)","v":0},{"$f":"SUM(SystemShape!$D138:$AA138)*F138","v":5253886.9124275073},{"$f":"SUM(SystemShape!$AB138:$AY138)*F138","v":5240249.7809818573},{"$f":"SUM(LoadShp!$D138:$AA138)*F138","v":641.98357249281253},{"$f":"SUM(LoadShp!$AB138:$AY138)*F138","v":674.93001814381569},{"$f":"SUM(Tier2!$D138:$AA138)+SUM(T2Remarketing!$D138:$AA138)","v":470119.68000000005},{"$f":"SUM(Tier2!$AB138:$AY138)+SUM(T2Remarketing!$AB138:$AY138)","v":614189.88000000012},{"$f":"K138/VLOOKUP(W$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"L138/VLOOKUP(X$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"M138/VLOOKUP(Y$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"N138/VLOOKUP(Z$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"O138/VLOOKUP(AA$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"P138/VLOOKUP(AB$3,Init!$M$5:$O$40,3,FALSE)","v":0},{"$f":"Q138/VLOOKUP(AC$3,Init!$M$5:$O$40,3,FALSE)","v":598.12009476633739},{"$f":"R138/VLOOKUP(AD$3,Init!$M$5:$O$40,3,FALSE)","v":598.20202979244948},{"$f":"S138/VLOOKUP(AE$3,Init!$M$5:$O$40,3,FALSE)","v":7.3085561531513271E-2},{"$f":"T138/VLOOKUP(AF$3,Init!$M$5:$O$40,3,FALSE)","v":7.7046805724179879E-2},{"$f":"U138/VLOOKUP(AG$3,Init!$M$5:$O$40,3,FALSE)","v":53.52},{"$f":"V138/VLOOKUP(AH$3,Init!$M$5:$O$40,3,FALSE)","v":70.113000000000014},651.71318032786894,668.39207659817362,651.64,668.31500000000005,-7.3180327868954009E-2,-7.7076598173562161E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AM4:AM138)","v":-5.976734506137567},{"$f":"SUM(AN4:AN138)","v":-6.5264275801774803}]